GDS Holdings Ltd
HKEX:9698

Watchlist Manager
GDS Holdings Ltd Logo
GDS Holdings Ltd
HKEX:9698
Watchlist
Price: 42.4 HKD 3.01% Market Closed
Market Cap: HK$65.9B

Relative Value

The Relative Value of one GDS Holdings Ltd stock under the Base Case scenario is hidden HKD. Compared to the current market price of 42.4 HKD, GDS Holdings 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.

GDS Holdings Ltd Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
GDS Holdings 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
CN
GDS Holdings Ltd
HKEX:9698
65.9B HKD 5.6 10.6 19 60.8
CA
Shopify Inc
NASDAQ:SHOP
144.5B USD 13.5 80.9 102.3 104.8
US
Cloudflare Inc
NYSE:NET
60.2B USD 29.8 -581.9 -3 752.2 -306.5
US
Snowflake Inc.
NYSE:SNOW
57.5B USD 13.1 -42.7 -47.9 -40.6
US
Snowflake Inc
XETRA:5Q5
47.6B EUR 12.8 -41.6 -46.6 -39.5
ID
DCI Indonesia Tbk PT
IDX:DCII
522.7T IDR 197.8 444.4 370.5 370.5
US
MongoDB Inc
NASDAQ:MDB
27.6B USD 11.9 -388.1 -189.6 -161.9
US
Verisign Inc
NASDAQ:VRSN
20.7B USD 12.7 25.4 19.2 19.8
US
Twilio Inc
NYSE:TWLO
17.4B USD 3.6 259.3 51.9 145.6
US
Okta Inc
NASDAQ:OKTA
15.3B USD 5.4 78 58.5 104.5
US
Akamai Technologies Inc
NASDAQ:AKAM
13.6B USD 3.3 26.9 12.5 26.1
P/S Multiple
Revenue Growth P/S to Growth
CN
GDS Holdings Ltd
HKEX:9698
Average P/S: 28.1
5.6
13%
0.4
CA
Shopify Inc
NASDAQ:SHOP
13.5
26%
0.5
US
Cloudflare Inc
NYSE:NET
29.8
28%
1.1
US
Snowflake Inc.
NYSE:SNOW
13.1
26%
0.5
US
Snowflake Inc
XETRA:5Q5
12.8
26%
0.5
ID
DCI Indonesia Tbk PT
IDX:DCII
197.8
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
11.9
20%
0.6
US
Verisign Inc
NASDAQ:VRSN
12.7
6%
2.1
US
Twilio Inc
NYSE:TWLO
3.6
10%
0.4
US
Okta Inc
NASDAQ:OKTA
5.4
11%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
3.3
6%
0.5
P/E Multiple
Earnings Growth PEG
CN
GDS Holdings Ltd
HKEX:9698
Average P/E: 132.2
10.6
-76%
N/A
CA
Shopify Inc
NASDAQ:SHOP
80.9
16%
5.1
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -581.9 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -42.7 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -41.6 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
444.4
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -388.1 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
25.4
7%
3.6
US
Twilio Inc
NYSE:TWLO
259.3
N/A N/A
US
Okta Inc
NASDAQ:OKTA
78
197%
0.4
US
Akamai Technologies Inc
NASDAQ:AKAM
26.9
33%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
GDS Holdings Ltd
HKEX:9698
Average EV/EBITDA: 90.6
19
14%
1.4
CA
Shopify Inc
NASDAQ:SHOP
102.3
47%
2.2
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -3 752.2 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -47.9 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -46.6 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
370.5
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -189.6 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
19.2
8%
2.4
US
Twilio Inc
NYSE:TWLO
51.9
104%
0.5
US
Okta Inc
NASDAQ:OKTA
58.5
246%
0.2
US
Akamai Technologies Inc
NASDAQ:AKAM
12.5
16%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
GDS Holdings Ltd
HKEX:9698
Average EV/EBIT: 118.9
60.8
23%
2.6
CA
Shopify Inc
NASDAQ:SHOP
104.8
47%
2.2
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -306.5 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -40.6 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -39.5 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
370.5
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -161.9 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
19.8
6%
3.3
US
Twilio Inc
NYSE:TWLO
145.6
N/A N/A
US
Okta Inc
NASDAQ:OKTA
104.5
N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
26.1
26%
1