Xero Ltd
F:0XE

Watchlist Manager
Xero Ltd Logo
Xero Ltd
F:0XE
Watchlist
Price: 61 EUR -0.81% Market Closed
Market Cap: 9.3B EUR

Relative Value

The Relative Value of one 0XE stock under the Base Case scenario is hidden EUR. Compared to the current market price of 61 EUR, Xero Ltd is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

0XE Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
7
Median 3Y
12.9
Median 5Y
13.6
Industry
2.4
Forward
7.6
vs History
50
vs Industry
5
Median 3Y
102.5
Median 5Y
80.4
Industry
22.3
Forward
81.7
vs History
98
vs Industry
16
Median 3Y
38.4
Median 5Y
44.8
Industry
16
vs History
88
vs Industry
37
Median 3Y
67.3
Median 5Y
33.3
Industry
20.9
vs History
98
vs Industry
7
Median 3Y
14.3
Median 5Y
15.3
Industry
3
vs History
98
vs Industry
8
Median 3Y
12
Median 5Y
13
Industry
2.4
Forward
5.9
vs History
98
vs Industry
16
Median 3Y
13.5
Median 5Y
14.9
Industry
4.9
vs History
98
vs Industry
7
Median 3Y
78.9
Median 5Y
151.5
Industry
12.2
Forward
21.7
vs History
98
vs Industry
8
Median 3Y
78.9
Median 5Y
151.5
Industry
15.9
Forward
43.2
vs History
98
vs Industry
16
Median 3Y
37
Median 5Y
45.2
Industry
14.7
vs History
88
vs Industry
10
Median 3Y
61.4
Median 5Y
90.8
Industry
17.4
vs History
98
vs Industry
7
Median 3Y
13.4
Median 5Y
13.9
Industry
2.4

Multiples Across Competitors

0XE Competitors Multiples
Xero Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NZ
Xero Ltd
F:0XE
17.8B EUR 9 77.5 43.4 43.4
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
421.1B USD 108.1 384.4 473.4 488
DE
SAP SE
XETRA:SAP
247.7B EUR 6.8 35 21.5 24.3
US
Salesforce Inc
NYSE:CRM
244.9B USD 6.1 33.9 19.7 27.2
US
Applovin Corp
NASDAQ:APP
219.3B USD 39.7 77.5 61.5 66.8
US
Intuit Inc
NASDAQ:INTU
180.2B USD 9.3 43.8 30.3 35
US
Adobe Inc
NASDAQ:ADBE
139.8B USD 5.9 19.6 14.6 16
US
NCR Corp
LSE:0K45
143.4B USD 54.1 -2 350.2 407.3 1 191.6
US
Synopsys Inc
NASDAQ:SNPS
97.7B USD 13.8 73.3 68.7 118.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
89.2B USD 17.1 84.1 47.7 54
P/S Multiple
Revenue Growth P/S to Growth
NZ
Xero Ltd
F:0XE
Average P/S: 21 289.2
9
26%
0.3
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
108.1
46%
2.3
DE
SAP SE
XETRA:SAP
6.8
11%
0.6
US
Salesforce Inc
NYSE:CRM
6.1
10%
0.6
US
Applovin Corp
NASDAQ:APP
39.7
29%
1.4
US
Intuit Inc
NASDAQ:INTU
9.3
13%
0.7
US
Adobe Inc
NASDAQ:ADBE
5.9
10%
0.6
US
N
NCR Corp
LSE:0K45
54.1
-8%
N/A
US
Synopsys Inc
NASDAQ:SNPS
13.8
20%
0.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
17.1
14%
1.2
P/E Multiple
Earnings Growth PEG
NZ
Xero Ltd
F:0XE
Average P/E: 92.1
77.5
27%
2.9
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
384.4
94%
4.1
DE
SAP SE
XETRA:SAP
35
48%
0.7
US
Salesforce Inc
NYSE:CRM
33.9
32%
1.1
US
Applovin Corp
NASDAQ:APP
77.5
61%
1.3
US
Intuit Inc
NASDAQ:INTU
43.8
31%
1.4
US
Adobe Inc
NASDAQ:ADBE
19.6
21%
0.9
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 350.2
-49%
N/A
US
Synopsys Inc
NASDAQ:SNPS
73.3
43%
1.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
84.1
34%
2.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NZ
Xero Ltd
F:0XE
Average EV/EBITDA: 118.8
43.4
48%
0.9
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
473.4
137%
3.5
DE
SAP SE
XETRA:SAP
21.5
18%
1.2
US
Salesforce Inc
NYSE:CRM
19.7
24%
0.8
US
Applovin Corp
NASDAQ:APP
61.5
53%
1.2
US
Intuit Inc
NASDAQ:INTU
30.3
27%
1.1
US
Adobe Inc
NASDAQ:ADBE
14.6
16%
0.9
US
N
NCR Corp
LSE:0K45
407.3
16%
25.5
US
Synopsys Inc
NASDAQ:SNPS
68.7
56%
1.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
47.7
27%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NZ
Xero Ltd
F:0XE
Average EV/EBIT: 206.5
43.4
21%
2.1
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
488
141%
3.5
DE
SAP SE
XETRA:SAP
24.3
21%
1.2
US
Salesforce Inc
NYSE:CRM
27.2
34%
0.8
US
Applovin Corp
NASDAQ:APP
66.8
57%
1.2
US
Intuit Inc
NASDAQ:INTU
35
32%
1.1
US
Adobe Inc
NASDAQ:ADBE
16
17%
0.9
US
N
NCR Corp
LSE:0K45
1 191.6
70%
17
US
Synopsys Inc
NASDAQ:SNPS
118.2
73%
1.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
54
30%
1.8