C

Cloudaron Group Bhd
KLSE:CLOUD

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

Relative Value

The Relative Value of one CLOUD stock under the Base Case scenario is 0.17 MYR. Compared to the current market price of 0.08 MYR, Cloudaron Group Bhd is Undervalued by 54%.

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
Base Case
0.17 MYR
Undervaluation 54%
Relative Value
Price
C
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
214B USD 20 120.2 154.2 157.9
US
Snowflake Inc
XETRA:5Q5
64.8B EUR 17.2 -56 -63.1 -53.5
US
Snowflake Inc.
NYSE:SNOW
74.9B USD 17.1 -55.5 -62.6 -53.1
US
Cloudflare Inc
NYSE:NET
64B USD 31.8 -620.3 -4 008.7 -327.5
US
MongoDB Inc
NASDAQ:MDB
32.9B USD 14.2 -464 -230 -196.3
ID
DCI Indonesia Tbk PT
IDX:DCII
519.9T IDR 197.5 443.6 369.8 369.8
US
Verisign Inc
NASDAQ:VRSN
23.1B USD 14.2 28.5 21.4 22.1
US
Twilio Inc
NYSE:TWLO
20B USD 4.1 297.2 60.2 168.9
US
Okta Inc
NASDAQ:OKTA
16.3B USD 5.8 83.8 63.7 113.8
US
GoDaddy Inc
NYSE:GDDY
15.4B USD 3.2 18.6 15.1 16.8
P/S Multiple
Revenue Growth P/S to Growth
SG
C
Cloudaron Group Bhd
KLSE:CLOUD
Average P/S: 29.6
0.4
N/A N/A
CA
Shopify Inc
NYSE:SHOP
20
26%
0.8
US
Snowflake Inc
XETRA:5Q5
17.2
26%
0.7
US
Snowflake Inc.
NYSE:SNOW
17.1
26%
0.7
US
Cloudflare Inc
NYSE:NET
31.8
28%
1.1
US
MongoDB Inc
NASDAQ:MDB
14.2
20%
0.7
ID
DCI Indonesia Tbk PT
IDX:DCII
197.5
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
3.2
8%
0.4
P/E Multiple
Earnings Growth PEG
SG
C
Cloudaron Group Bhd
KLSE:CLOUD
Average P/E: 165.3
Negative Multiple: -0.5
N/A N/A
CA
Shopify Inc
NYSE:SHOP
120.2
15%
8
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -56 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -55.5 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -620.3 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -464 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
443.6
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
28.5
7%
4.1
US
Twilio Inc
NYSE:TWLO
297.2
N/A N/A
US
Okta Inc
NASDAQ:OKTA
83.8
198%
0.4
US
GoDaddy Inc
NYSE:GDDY
18.6
11%
1.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
C
Cloudaron Group Bhd
KLSE:CLOUD
Average EV/EBITDA: 114.1
Negative Multiple: -1.1
N/A N/A
CA
Shopify Inc
NYSE:SHOP
154.2
47%
3.3
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -63.1 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -62.6 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -4 008.7 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -230 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
369.8
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.4
8%
2.7
US
Twilio Inc
NYSE:TWLO
60.2
104%
0.6
US
Okta Inc
NASDAQ:OKTA
63.7
246%
0.3
US
GoDaddy Inc
NYSE:GDDY
15.1
22%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
C
Cloudaron Group Bhd
KLSE:CLOUD
Average EV/EBIT: 141.6
Negative Multiple: -1
N/A N/A
CA
Shopify Inc
NYSE:SHOP
157.9
47%
3.4
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -53.5 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -53.1 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -327.5 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -196.3 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
369.8
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
22.1
6%
3.7
US
Twilio Inc
NYSE:TWLO
168.9
N/A N/A
US
Okta Inc
NASDAQ:OKTA
113.8
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
16.8
20%
0.8