Relative Value

The Relative Value of one 9PC stock under the Base Case scenario is hidden EUR. Compared to the current market price of 18.56 EUR, Wiit SpA 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.

9PC Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
52
Median 3Y
2.6
Median 5Y
3.1
Industry
2.4
Forward
2.9
vs History
79
vs Industry
28
Median 3Y
33.9
Median 5Y
49
Industry
22.3
Forward
30.2
vs History
79
vs Industry
40
Median 3Y
13.7
Median 5Y
17.6
Industry
16
vs History
20
vs Industry
16
Median 3Y
22.7
Median 5Y
17.8
Industry
20.6
vs History
36
vs Industry
10
Median 3Y
14
Median 5Y
15
Industry
2.9
vs History
85
vs Industry
39
Median 3Y
3.7
Median 5Y
4.2
Industry
2.4
Forward
4.1
vs History
85
vs Industry
47
Median 3Y
5.5
Median 5Y
6.5
Industry
4.9
vs History
85
vs Industry
39
Median 3Y
11.7
Median 5Y
14.4
Industry
12.2
Forward
10.4
vs History
85
vs Industry
28
Median 3Y
22.5
Median 5Y
34.5
Industry
15.8
Forward
22.5
vs History
82
vs Industry
28
Median 3Y
19
Median 5Y
23.3
Industry
14.6
vs History
82
vs Industry
21
Median 3Y
32.2
Median 5Y
35.1
Industry
17.1
vs History
69
vs Industry
46
Median 3Y
2.4
Median 5Y
2.6
Industry
2.4

Multiples Across Competitors

9PC Competitors Multiples
Wiit SpA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IT
Wiit SpA
F:9PC
506.1m EUR 2.1 30.2 9.4 19.4
CA
Shopify Inc
NYSE:SHOP
220.5B USD 20.6 123.8 159 162.9
US
Snowflake Inc.
NYSE:SNOW
75.9B USD 17.3 -56.3 -63.4 -53.8
US
Cloudflare Inc
NYSE:NET
71B USD 35.3 -687.8 -4 459.3 -364.3
US
MongoDB Inc
NASDAQ:MDB
35.1B USD 15.1 -495.2 -246.6 -210.5
ID
DCI Indonesia Tbk PT
IDX:DCII
545.4T IDR 207.2 465.4 388 388
US
Verisign Inc
NASDAQ:VRSN
22.8B USD 14 28.2 21.2 21.8
US
Twilio Inc
NYSE:TWLO
21.3B USD 4.4 317.4 64.7 181.3
US
GoDaddy Inc
NYSE:GDDY
17.2B USD 3.5 20.8 16.6 18.5
US
Okta Inc
NASDAQ:OKTA
15.7B USD 5.5 80.3 60.6 108.2
US
Akamai Technologies Inc
NASDAQ:AKAM
12.8B USD 3.1 25.2 11.8 24.7
P/S Multiple
Revenue Growth P/S to Growth
IT
W
Wiit SpA
F:9PC
Average P/S: 29.8
2.1
8%
0.3
CA
Shopify Inc
NYSE:SHOP
20.6
25%
0.8
US
Snowflake Inc.
NYSE:SNOW
17.3
26%
0.7
US
Cloudflare Inc
NYSE:NET
35.3
28%
1.3
US
MongoDB Inc
NASDAQ:MDB
15.1
18%
0.8
ID
DCI Indonesia Tbk PT
IDX:DCII
207.2
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
14
6%
2.3
US
Twilio Inc
NYSE:TWLO
4.4
10%
0.4
US
GoDaddy Inc
NYSE:GDDY
3.5
8%
0.4
US
Okta Inc
NASDAQ:OKTA
5.5
11%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
3.1
6%
0.5
P/E Multiple
Earnings Growth PEG
IT
W
Wiit SpA
F:9PC
Average P/E: 136.4
30.2
40%
0.8
CA
Shopify Inc
NYSE:SHOP
123.8
14%
8.8
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -56.3 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -687.8 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -495.2 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
465.4
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
28.2
7%
4
US
Twilio Inc
NYSE:TWLO
317.4
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
20.8
11%
1.9
US
Okta Inc
NASDAQ:OKTA
80.3
198%
0.4
US
Akamai Technologies Inc
NASDAQ:AKAM
25.2
33%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IT
W
Wiit SpA
F:9PC
Average EV/EBITDA: 91.4
9.4
12%
0.8
CA
Shopify Inc
NYSE:SHOP
159
46%
3.5
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -63.4 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -4 459.3 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -246.6 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
388
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.2
8%
2.6
US
Twilio Inc
NYSE:TWLO
64.7
104%
0.6
US
GoDaddy Inc
NYSE:GDDY
16.6
22%
0.8
US
Okta Inc
NASDAQ:OKTA
60.6
246%
0.2
US
Akamai Technologies Inc
NASDAQ:AKAM
11.8
16%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IT
W
Wiit SpA
F:9PC
Average EV/EBIT: 115.6
19.4
28%
0.7
CA
Shopify Inc
NYSE:SHOP
162.9
45%
3.6
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -53.8 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -364.3 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -210.5 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
388
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.8
6%
3.6
US
Twilio Inc
NYSE:TWLO
181.3
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
18.5
21%
0.9
US
Okta Inc
NASDAQ:OKTA
108.2
N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
24.7
26%
1