C

Cloudaron Group Bhd
KLSE:CLOUD

Watchlist Manager
Cloudaron Group Bhd
KLSE:CLOUD
Watchlist
Price: 0.08 MYR
Market Cap: 24.9m MYR

Relative Value

The Relative Value of one CLOUD stock under the Base Case scenario is hidden MYR. Compared to the current market price of 0.08 MYR, Cloudaron Group Bhd 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.

CLOUD Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
31
vs Industry
96
Median 3Y
0.3
Median 5Y
0.4
Industry
2.4
vs History
vs Industry
Median 3Y
-0.5
Median 5Y
-0.5
Industry
22.3
vs History
vs Industry
44
Median 3Y
-2.2
Median 5Y
-2.2
Industry
16
vs History
vs Industry
46
Median 3Y
-1.6
Median 5Y
-1.6
Industry
20.9
vs History
0
vs Industry
87
Median 3Y
0.4
Median 5Y
0.3
Industry
3
vs History
34
vs Industry
92
Median 3Y
0.3
Median 5Y
0.3
Industry
2.4
vs History
44
vs Industry
87
Median 3Y
1.4
Median 5Y
1.4
Industry
4.9
vs History
vs Industry
62
Median 3Y
-1.1
Median 5Y
5
Industry
12.2
vs History
vs Industry
55
Median 3Y
-1
Median 5Y
-1
Industry
15.9
vs History
vs Industry
64
Median 3Y
-1.6
Median 5Y
-1.6
Industry
14.7
vs History
vs Industry
54
Median 3Y
-1.6
Median 5Y
-1.6
Industry
17.4
vs History
0
vs Industry
88
Median 3Y
0.5
Median 5Y
0.3
Industry
2.4

Multiples Across Competitors

CLOUD Competitors Multiples
Cloudaron Group Bhd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SG
Cloudaron Group Bhd
KLSE:CLOUD
24.9m MYR 0.4 -0.5 -1.1 -1
CA
Shopify Inc
NYSE:SHOP
218.5B USD 20.4 122.7 157.5 161.3
US
Snowflake Inc.
NYSE:SNOW
75.4B USD 17.2 -55.8 -62.9 -53.3
US
Snowflake Inc
XETRA:5Q5
64.9B EUR 17.3 -56.1 -63.2 -53.6
US
Cloudflare Inc
NYSE:NET
65.3B USD 32.4 -632.6 -4 090.6 -334.2
US
MongoDB Inc
NASDAQ:MDB
33.7B USD 14.5 -475.5 -236.1 -201.6
ID
DCI Indonesia Tbk PT
IDX:DCII
520.9T IDR 197.9 444.5 370.6 370.6
US
Verisign Inc
NASDAQ:VRSN
23.1B USD 14.2 28.5 21.4 22.1
US
Twilio Inc
NYSE:TWLO
20.1B USD 4.1 298.6 60.6 169.8
US
Okta Inc
NASDAQ:OKTA
16.6B USD 5.8 85 64.8 115.7
US
GoDaddy Inc
NYSE:GDDY
15.2B USD 3.1 18.4 15 16.7
P/S Multiple
Revenue Growth P/S to Growth
SG
C
Cloudaron Group Bhd
KLSE:CLOUD
Average P/S: 29.8
0.4
N/A N/A
CA
Shopify Inc
NYSE:SHOP
20.4
26%
0.8
US
Snowflake Inc.
NYSE:SNOW
17.2
26%
0.7
US
Snowflake Inc
XETRA:5Q5
17.3
26%
0.7
US
Cloudflare Inc
NYSE:NET
32.4
28%
1.2
US
MongoDB Inc
NASDAQ:MDB
14.5
20%
0.7
ID
DCI Indonesia Tbk PT
IDX:DCII
197.9
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
14.2
6%
2.4
US
Twilio Inc
NYSE:TWLO
4.1
10%
0.4
US
Okta Inc
NASDAQ:OKTA
5.8
11%
0.5
US
GoDaddy Inc
NYSE:GDDY
3.1
8%
0.4
P/E Multiple
Earnings Growth PEG
SG
C
Cloudaron Group Bhd
KLSE:CLOUD
Average P/E: 166.3
Negative Multiple: -0.5
N/A N/A
CA
Shopify Inc
NYSE:SHOP
122.7
15%
8.2
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -55.8 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -56.1 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -632.6 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -475.5 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
444.5
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
28.5
7%
4.1
US
Twilio Inc
NYSE:TWLO
298.6
N/A N/A
US
Okta Inc
NASDAQ:OKTA
85
198%
0.4
US
GoDaddy Inc
NYSE:GDDY
18.4
11%
1.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
C
Cloudaron Group Bhd
KLSE:CLOUD
Average EV/EBITDA: 115
Negative Multiple: -1.1
N/A N/A
CA
Shopify Inc
NYSE:SHOP
157.5
47%
3.4
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -62.9 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -63.2 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -4 090.6 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -236.1 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
370.6
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.4
8%
2.7
US
Twilio Inc
NYSE:TWLO
60.6
104%
0.6
US
Okta Inc
NASDAQ:OKTA
64.8
246%
0.3
US
GoDaddy Inc
NYSE:GDDY
15
22%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
C
Cloudaron Group Bhd
KLSE:CLOUD
Average EV/EBIT: 142.7
Negative Multiple: -1
N/A N/A
CA
Shopify Inc
NYSE:SHOP
161.3
47%
3.4
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -53.3 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -53.6 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -334.2 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -201.6 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
370.6
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
22.1
6%
3.7
US
Twilio Inc
NYSE:TWLO
169.8
N/A N/A
US
Okta Inc
NASDAQ:OKTA
115.7
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
16.7
20%
0.8