Model N Inc
F:2MD

Watchlist Manager
Model N Inc Logo
Model N Inc
F:2MD
Watchlist
Price: 28 EUR 0.72% Market Closed
Market Cap: 1.1B EUR
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one 2MD stock under the Base Case scenario is 18.2 EUR. Compared to the current market price of 28 EUR, Model N Inc is Overvalued by 35%.

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.

2MD Relative Value
Base Case
18.2 EUR
Overvaluation 35%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

4.9
P/S
P/S
Price to Sales
4.9
vs History
52
vs Industry
27
Median 3Y
4.7
Median 5Y
5
Industry
2.4
More Details
4 699.3
P/E
P/E
Price to Earnings
4 699.3
vs History
1
vs Industry
0
Median 3Y
-26.9
Median 5Y
-33.8
Industry
22.4
More Details
20.5
P/OCF
P/OCF
Price to OCF
20.5
vs History
77
vs Industry
29
Median 3Y
34
Median 5Y
51.6
Industry
16.7
More Details
20.7
P/FCFE
P/FCFE
Price to FCFE
20.7
vs History
49
vs Industry
30
Median 3Y
20
Median 5Y
20.8
Industry
21.3
More Details
9.1
P/B
P/B
Price to Book Value
9.1
vs History
52
vs Industry
12
Median 3Y
8.7
Median 5Y
9.5
Industry
2.8
More Details
4.7
EV/S
EV/S
Enterprise Value to Sales
4.7
vs History
53
vs Industry
27
Median 3Y
4.5
Median 5Y
4.8
Industry
2.3
More Details
8.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
8.2
vs History
57
vs Industry
29
Median 3Y
7.8
Median 5Y
8.7
Industry
4.8
More Details
236.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
236.3
vs History
6
vs Industry
2
Median 3Y
-41.5
Median 5Y
-192.1
Industry
12.4
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-145.8
Median 5Y
-121.9
Industry
16.1
More Details
19.6
EV/OCF
EV/OCF
Enterprise Value to OCF
19.6
vs History
77
vs Industry
29
Median 3Y
32.6
Median 5Y
49.5
Industry
15.1
More Details
19.8
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
19.8
vs History
77
vs Industry
28
Median 3Y
33.4
Median 5Y
51.3
Industry
18.4
More Details
6
EV/IC
EV/IC
Enterprise Value to IC
6
vs History
46
vs Industry
18
Median 3Y
5.6
Median 5Y
5.9
Industry
2.4
More Details

Multiples Across Competitors

2MD Competitors Multiples
Model N Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Model N Inc
F:2MD
1.1B EUR 4.9 4 699.3 236.3 -434.7
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
304B EUR 8.6 53 28.6 32.8
US
Palantir Technologies Inc
NYSE:PLTR
289.2B USD 92.8 506.8 651.8 699.7
US
Salesforce Inc
NYSE:CRM
261.4B USD 6.9 42.2 23 33.4
US
Intuit Inc
NASDAQ:INTU
201.4B USD 11.7 66.3 42.1 50.5
US
Adobe Inc
NASDAQ:ADBE
177.3B USD 8 26.3 19.9 22
US
NCR Corp
LSE:0K45
141.3B USD 41 153.2 441.7 3 150.7
US
Applovin Corp
NASDAQ:APP
119.9B USD 23.3 62.5 43.8 51.5
US
Microstrategy Inc
NASDAQ:MSTR
90.8B USD 196 -77.8 -2 162.3 -1 552.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
86.1B USD 17.7 79.7 50.4 57.6
P/S Multiple
Revenue Growth P/S to Growth
US
Model N Inc
F:2MD
Average P/S: 21 302
4.9
N/A N/A
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.6
12%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
92.8
34%
2.7
US
Salesforce Inc
NYSE:CRM
6.9
10%
0.7
US
Intuit Inc
NASDAQ:INTU
11.7
13%
0.9
US
Adobe Inc
NASDAQ:ADBE
8
10%
0.8
US
N
NCR Corp
LSE:0K45
41
-8%
N/A
US
Applovin Corp
NASDAQ:APP
23.3
24%
1
US
Microstrategy Inc
NASDAQ:MSTR
196
3%
65.3
US
Cadence Design Systems Inc
NASDAQ:CDNS
17.7
13%
1.4
P/E Multiple
Earnings Growth PEG
US
Model N Inc
F:2MD
Average P/E: 632.1
4 699.3
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
53
50%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
506.8
73%
6.9
US
Salesforce Inc
NYSE:CRM
42.2
32%
1.3
US
Intuit Inc
NASDAQ:INTU
66.3
34%
2
US
Adobe Inc
NASDAQ:ADBE
26.3
26%
1
US
N
NCR Corp
LSE:0K45
153.2
-47%
N/A
US
Applovin Corp
NASDAQ:APP
62.5
44%
1.4
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -77.8 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
79.7
33%
2.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Model N Inc
F:2MD
Average EV/EBITDA: 170.9
236.3
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
28.6
19%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
651.8
109%
6
US
Salesforce Inc
NYSE:CRM
23
23%
1
US
Intuit Inc
NASDAQ:INTU
42.1
28%
1.5
US
Adobe Inc
NASDAQ:ADBE
19.9
17%
1.2
US
N
NCR Corp
LSE:0K45
441.7
12%
36.8
US
Applovin Corp
NASDAQ:APP
43.8
42%
1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -2 162.3 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
50.4
27%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Model N Inc
F:2MD
Average EV/EBIT: 512.3
Negative Multiple: -434.7 		N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
32.8
21%
1.6
US
Palantir Technologies Inc
NYSE:PLTR
699.7
107%
6.5
US
Salesforce Inc
NYSE:CRM
33.4
32%
1
US
Intuit Inc
NASDAQ:INTU
50.5
35%
1.4
US
Adobe Inc
NASDAQ:ADBE
22
20%
1.1
US
N
NCR Corp
LSE:0K45
3 150.7
79%
39.9
US
Applovin Corp
NASDAQ:APP
51.5
38%
1.4
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 552.2 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
57.6
28%
2.1

See Also

Summary
2MD intrinsic value, competitors valuation, and company profile.
DCF Valuation
2MD stock valuation using Discount Cash Flow valuation method.
Relative Valuation
2MD stock valuation using valuation multiples.
Wall Street Estimates
2MD price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
2MD stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 257,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.