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 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
20.7
vs History
0
vs Industry
87
Median 3Y
0.4
Median 5Y
0.3
Industry
2.9
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
5.5
Industry
12.2
vs History
vs Industry
55
Median 3Y
-1
Median 5Y
-1
Industry
15.8
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
17.2
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
222.3B USD 20.8 124.8 160.3 164.2
US
Snowflake Inc.
NYSE:SNOW
76.6B USD 17.5 -56.7 -64 -54.2
US
Cloudflare Inc
NYSE:NET
70.9B USD 35.2 -686.9 -4 453.2 -363.8
US
MongoDB Inc
NASDAQ:MDB
35.1B USD 15.2 -495.5 -246.8 -210.7
ID
DCI Indonesia Tbk PT
IDX:DCII
545.4T IDR 207.2 465.4 388 388
US
Verisign Inc
NASDAQ:VRSN
22.9B USD 14.1 28.2 21.2 21.9
US
Twilio Inc
NYSE:TWLO
21.4B USD 4.4 317.8 64.7 181.5
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 80.5 60.7 108.5
US
Akamai Technologies Inc
NASDAQ:AKAM
12.7B USD 3.1 25.1 11.8 24.7
P/S Multiple
Revenue Growth P/S to Growth
SG
C
Cloudaron Group Bhd
KLSE:CLOUD
Average P/S: 29.7
0.4
N/A N/A
CA
Shopify Inc
NYSE:SHOP
20.8
26%
0.8
US
Snowflake Inc.
NYSE:SNOW
17.5
26%
0.7
US
Cloudflare Inc
NYSE:NET
35.2
28%
1.3
US
MongoDB Inc
NASDAQ:MDB
15.2
20%
0.8
ID
DCI Indonesia Tbk PT
IDX:DCII
207.2
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
14.1
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
SG
C
Cloudaron Group Bhd
KLSE:CLOUD
Average P/E: 151.8
Negative Multiple: -0.5
N/A N/A
CA
Shopify Inc
NYSE:SHOP
124.8
15%
8.3
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -56.7 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -686.9 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -495.5 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
317.8
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
20.8
11%
1.9
US
Okta Inc
NASDAQ:OKTA
80.5
198%
0.4
US
Akamai Technologies Inc
NASDAQ:AKAM
25.1
33%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
C
Cloudaron Group Bhd
KLSE:CLOUD
Average EV/EBITDA: 103.3
Negative Multiple: -1.1
N/A N/A
CA
Shopify Inc
NYSE:SHOP
160.3
47%
3.4
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -64 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -4 453.2 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -246.8 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
388
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.2
8%
2.7
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
60.7
246%
0.2
US
Akamai Technologies Inc
NASDAQ:AKAM
11.8
16%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
C
Cloudaron Group Bhd
KLSE:CLOUD
Average EV/EBIT: 129.6
Negative Multiple: -1
N/A N/A
CA
Shopify Inc
NYSE:SHOP
164.2
47%
3.5
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -54.2 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -363.8 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -210.7 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
388
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.9
6%
3.6
US
Twilio Inc
NYSE:TWLO
181.5
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
18.5
20%
0.9
US
Okta Inc
NASDAQ:OKTA
108.5
N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
24.7
26%
0.9