First Time Loading...

Cerillion PLC
LSE:CER

Watchlist Manager
Cerillion PLC Logo
Cerillion PLC
LSE:CER
Watchlist
Price: 1 620 GBX 1.89% Market Closed
Updated: May 4, 2024
Section:
 

Relative Value

The Relative Value of one CER stock under the Base Case scenario is 1 177.72 GBX. Compared to the current market price of 1 620 GBX, Cerillion PLC is Overvalued by 27%.

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.

CER Relative Value
Base Case
1 177.72 GBX
Overvaluation 27%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

12.2
P/S
P/S
Price to Sales
12.2
vs History
1
vs Industry
9
Median 3Y
9.8
Median 5Y
8.8
Industry
2.3
Forward
10.5
More Details
36.9
P/E
P/E
Price to Earnings
36.9
vs History
34
vs Industry
19
Median 3Y
35.2
Median 5Y
34.2
Industry
24.3
Forward
33.1
More Details
49
P/OCF
P/OCF
Price to OCF
49
vs History
1
vs Industry
12
Median 3Y
28.8
Median 5Y
23.2
Industry
17.2
More Details
64.9
P/FCFE
P/FCFE
Price to FCFE
64.9
vs History
12
vs Industry
11
Median 3Y
36.9
Median 5Y
35.2
Industry
21.8
More Details
13
P/B
P/B
Price to Book Value
13
vs History
14
vs Industry
8
Median 3Y
11.8
Median 5Y
10.6
Industry
2.8
More Details
11.6
EV/S
EV/S
Enterprise Value to Sales
11.6
vs History
1
vs Industry
9
Median 3Y
9.4
Median 5Y
8.4
Industry
2.3
Forward
10
More Details
14.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
14.8
vs History
3
vs Industry
14
Median 3Y
12
Median 5Y
10.7
Industry
4.8
More Details
25.1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
25.1
vs History
7
vs Industry
17
Median 3Y
20.9
Median 5Y
19.5
Industry
13.4
Forward
22.9
More Details
29.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
29.3
vs History
38
vs Industry
18
Median 3Y
27.2
Median 5Y
27.2
Industry
17
Forward
25.8
More Details
46.7
EV/OCF
EV/OCF
Enterprise Value to OCF
46.7
vs History
1
vs Industry
12
Median 3Y
27.3
Median 5Y
22.2
Industry
15.8
More Details
54.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
54.7
vs History
1
vs Industry
11
Median 3Y
31.6
Median 5Y
27.7
Industry
18.7
More Details
16.7
EV/IC
EV/IC
Enterprise Value to IC
16.7
vs History
1
vs Industry
5
Median 3Y
13.4
Median 5Y
9.6
Industry
2.4
More Details

Multiples Across Competitors

CER Competitors Multiples
Cerillion PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Cerillion PLC
LSE:CER
477.7m GBP 12.2 36.9 25.1 29.3
US
Ezenia! Inc
OTC:EZEN
789.1B USD 325 533 -251 383.2 -254 217.5 -246 745.2
US
Advant-e Corp
OTC:ADVC
670.7B USD 66 369.3 335 223.2 201 163.8 221 259.6
US
Salesforce Inc
NYSE:CRM
265.7B USD 7.6 64.2 26.1 43.3
US
Adobe Inc
NASDAQ:ADBE
220.2B USD 11 45.9 27.5 30.9
DE
SAP SE
XETRA:SAP
199.3B EUR 6.4 32.5 24.8 30
US
Intuit Inc
NASDAQ:INTU
176.2B USD 11.7 63.6 42.6 52.1
US
Synopsys Inc
NASDAQ:SNPS
81.9B USD 13.4 58.2 48.5 57.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
76.6B USD 18.8 73.2 56.3 63.3
US
Workday Inc
NASDAQ:WDAY
67.5B USD 9.3 48.9 134.7 342.4
CA
Constellation Software Inc
TSX:CSU
77.1B CAD 6.7 99.7 26.1 48.5
EV/EBITDA Multiple
EBITDA Growth
UK
Cerillion PLC
LSE:CER
Average EV/EBITDA: 20 157.6
25.1
39%
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -254 217.5 N/A
US
A
Advant-e Corp
OTC:ADVC
201 163.8
N/A
US
Salesforce Inc
NYSE:CRM
26.1
70%
US
Adobe Inc
NASDAQ:ADBE
27.5
69%
DE
SAP SE
XETRA:SAP
24.8
64%
US
Intuit Inc
NASDAQ:INTU
42.6
123%
US
Synopsys Inc
NASDAQ:SNPS
48.5
130%
US
Cadence Design Systems Inc
NASDAQ:CDNS
56.3
107%
US
Workday Inc
NASDAQ:WDAY
134.7
652%
CA
Constellation Software Inc
TSX:CSU
26.1
N/A
EV/EBIT Multiple
EBIT Growth
UK
Cerillion PLC
LSE:CER
Average EV/EBIT: 22 195.7
29.3
44%
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -246 745.2 N/A
US
A
Advant-e Corp
OTC:ADVC
221 259.6
N/A
US
Salesforce Inc
NYSE:CRM
43.3
179%
US
Adobe Inc
NASDAQ:ADBE
30.9
79%
DE
SAP SE
XETRA:SAP
30
79%
US
Intuit Inc
NASDAQ:INTU
52.1
166%
US
Synopsys Inc
NASDAQ:SNPS
57.2
144%
US
Cadence Design Systems Inc
NASDAQ:CDNS
63.3
123%
US
Workday Inc
NASDAQ:WDAY
342.4
1 591%
CA
Constellation Software Inc
TSX:CSU
48.5
N/A

See Also

Summary
CER intrinsic value, competitors valuation, and company profile.
DCF Valuation
CER stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CER stock valuation using valuation multiples.
Wall Street Estimates
CER price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CER stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Join more than 134,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.