Xero Ltd
F:0XE

Watchlist Manager
Xero Ltd Logo
Xero Ltd
F:0XE
Watchlist
Price: 60.5 EUR Market Closed
Market Cap: 9.2B 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 60.5 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
80.7
Industry
22.3
Forward
82.4
vs History
98
vs Industry
16
Median 3Y
38.4
Median 5Y
44.8
Industry
16.1
vs History
88
vs Industry
37
Median 3Y
67.3
Median 5Y
33.3
Industry
20.7
vs History
98
vs Industry
7
Median 3Y
14.3
Median 5Y
15.3
Industry
2.9
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
22
vs History
98
vs Industry
8
Median 3Y
78.9
Median 5Y
151.5
Industry
15.9
Forward
43.6
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
17.3
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
18B EUR 9 77.7 43.9 43.9
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
420.5B USD 107.9 383.9 472.8 487.4
DE
SAP SE
XETRA:SAP
241.4B EUR 6.6 34.1 20.9 23.7
US
Salesforce Inc
NYSE:CRM
246.8B USD 6.1 34.2 19.9 27.5
US
Applovin Corp
NASDAQ:APP
211.4B USD 38.3 74.7 59.3 64.5
US
Intuit Inc
NASDAQ:INTU
181.8B USD 9.4 44.2 30.5 35.3
US
Adobe Inc
NASDAQ:ADBE
142.7B USD 6 20 14.9 16.3
US
NCR Corp
LSE:0K45
129B USD 48.7 -2 115 366.8 1 073
US
Synopsys Inc
NASDAQ:SNPS
95B USD 14.8 47.6 74.6 96.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
85.8B USD 16.5 80.8 45.9 52
P/S Multiple
Revenue Growth P/S to Growth
NZ
Xero Ltd
F:0XE
Average P/S: 21 288.6
9
26%
0.3
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
107.9
46%
2.3
DE
SAP SE
XETRA:SAP
6.6
11%
0.6
US
Salesforce Inc
NYSE:CRM
6.1
10%
0.6
US
Applovin Corp
NASDAQ:APP
38.3
29%
1.3
US
Intuit Inc
NASDAQ:INTU
9.4
13%
0.7
US
Adobe Inc
NASDAQ:ADBE
6
10%
0.6
US
N
NCR Corp
LSE:0K45
48.7
-8%
N/A
US
Synopsys Inc
NASDAQ:SNPS
14.8
21%
0.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.5
14%
1.2
P/E Multiple
Earnings Growth PEG
NZ
Xero Ltd
F:0XE
Average P/E: 88.6
77.7
27%
2.9
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
383.9
94%
4.1
DE
SAP SE
XETRA:SAP
34.1
48%
0.7
US
Salesforce Inc
NYSE:CRM
34.2
32%
1.1
US
Applovin Corp
NASDAQ:APP
74.7
61%
1.2
US
Intuit Inc
NASDAQ:INTU
44.2
31%
1.4
US
Adobe Inc
NASDAQ:ADBE
20
21%
1
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 115
-49%
N/A
US
Synopsys Inc
NASDAQ:SNPS
47.6
13%
3.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
80.8
34%
2.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NZ
Xero Ltd
F:0XE
Average EV/EBITDA: 115
43.9
48%
0.9
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
472.8
137%
3.5
DE
SAP SE
XETRA:SAP
20.9
18%
1.2
US
Salesforce Inc
NYSE:CRM
19.9
24%
0.8
US
Applovin Corp
NASDAQ:APP
59.3
53%
1.1
US
Intuit Inc
NASDAQ:INTU
30.5
27%
1.1
US
Adobe Inc
NASDAQ:ADBE
14.9
16%
0.9
US
N
NCR Corp
LSE:0K45
366.8
16%
22.9
US
Synopsys Inc
NASDAQ:SNPS
74.6
50%
1.5
US
Cadence Design Systems Inc
NASDAQ:CDNS
45.9
27%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NZ
Xero Ltd
F:0XE
Average EV/EBIT: 192
43.9
21%
2.1
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
487.4
141%
3.5
DE
SAP SE
XETRA:SAP
23.7
21%
1.1
US
Salesforce Inc
NYSE:CRM
27.5
34%
0.8
US
Applovin Corp
NASDAQ:APP
64.5
57%
1.1
US
Intuit Inc
NASDAQ:INTU
35.3
32%
1.1
US
Adobe Inc
NASDAQ:ADBE
16.3
17%
1
US
N
NCR Corp
LSE:0K45
1 073
70%
15.3
US
Synopsys Inc
NASDAQ:SNPS
96.7
50%
1.9
US
Cadence Design Systems Inc
NASDAQ:CDNS
52
30%
1.7