Cerillion PLC
LSE:CER

Watchlist Manager
Cerillion PLC Logo
Cerillion PLC
LSE:CER
Watchlist
Price: 1 810 GBX 4.02% Market Closed
Market Cap: 534m GBX
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one CER stock under the Base Case scenario is 1 186.2 GBX. Compared to the current market price of 1 810 GBX, Cerillion PLC is Overvalued by 34%.

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
1 186.2 GBX
Overvaluation 34%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

12.2
P/S
P/S
Price to Sales
12.2
vs History
12
vs Industry
11
Median 3Y
10.5
Median 5Y
9.8
Industry
2.3
Forward
10.6
More Details
35
P/E
P/E
Price to Earnings
35
vs History
49
vs Industry
20
Median 3Y
33.4
Median 5Y
33.7
Industry
22.3
Forward
32.5
More Details
47.7
P/OCF
P/OCF
Price to OCF
47.7
vs History
20
vs Industry
14
Median 3Y
40.3
Median 5Y
28.8
Industry
16.8
More Details
61.3
P/FCFE
P/FCFE
Price to FCFE
61.3
vs History
22
vs Industry
13
Median 3Y
52.2
Median 5Y
36.9
Industry
21.1
More Details
11
P/B
P/B
Price to Book Value
11
vs History
61
vs Industry
11
Median 3Y
11.2
Median 5Y
11.1
Industry
2.8
More Details
11.6
EV/S
EV/S
Enterprise Value to Sales
11.6
vs History
15
vs Industry
11
Median 3Y
9.9
Median 5Y
9.4
Industry
2.3
Forward
10
More Details
14.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
14.4
vs History
17
vs Industry
18
Median 3Y
12.5
Median 5Y
12
Industry
4.7
More Details
23.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
23.3
vs History
31
vs Industry
22
Median 3Y
20.6
Median 5Y
20.3
Industry
12.2
Forward
22.5
More Details
25.9
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
25.9
vs History
58
vs Industry
22
Median 3Y
24.7
Median 5Y
25.4
Industry
16
Forward
25.4
More Details
45.2
EV/OCF
EV/OCF
Enterprise Value to OCF
45.2
vs History
20
vs Industry
14
Median 3Y
38
Median 5Y
27.3
Industry
15.2
More Details
52.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
52.3
vs History
20
vs Industry
12
Median 3Y
44
Median 5Y
31.6
Industry
18.4
More Details
15.7
EV/IC
EV/IC
Enterprise Value to IC
15.7
vs History
22
vs Industry
7
Median 3Y
14.5
Median 5Y
13.2
Industry
2.3
More Details

Multiples Across Competitors

CER Competitors Multiples
Cerillion PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Cerillion PLC
LSE:CER
534.6m GBP 12.2 35 23.3 25.9
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
306.4B EUR 8.7 53.5 28.9 33.1
US
Salesforce Inc
NYSE:CRM
268.3B USD 7.1 43.2 23.6 34.3
US
Palantir Technologies Inc
NYSE:PLTR
275.6B USD 88.4 479.9 620.6 666.1
US
Intuit Inc
NASDAQ:INTU
181B USD 10.5 59.4 37.9 45.5
US
Adobe Inc
NASDAQ:ADBE
168.3B USD 7.6 24.8 18.9 20.9
US
NCR Corp
LSE:0K45
121.2B USD 42.9 128.6 359.8 2 966.4
US
Applovin Corp
NASDAQ:APP
116.7B USD 24.8 74 51.4 63.7
US
Microstrategy Inc
NASDAQ:MSTR
100.6B USD 217.1 -85.7 -2 378.7 -1 707.5
US
Cadence Design Systems Inc
NASDAQ:CDNS
85B USD 17.4 78.7 49.8 56.8
P/S Multiple
Revenue Growth P/S to Growth
UK
Cerillion PLC
LSE:CER
Average P/S: 21 304.3
12.2
12%
1
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.7
12%
0.7
US
Salesforce Inc
NYSE:CRM
7.1
10%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
88.4
32%
2.8
US
Intuit Inc
NASDAQ:INTU
10.5
13%
0.8
US
Adobe Inc
NASDAQ:ADBE
7.6
10%
0.8
US
N
NCR Corp
LSE:0K45
42.9
-8%
N/A
US
Applovin Corp
NASDAQ:APP
24.8
20%
1.2
US
Microstrategy Inc
NASDAQ:MSTR
217.1
3%
72.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
17.4
13%
1.3
P/E Multiple
Earnings Growth PEG
UK
Cerillion PLC
LSE:CER
Average P/E: 108.6
35
10%
3.5
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
53.5
50%
1.1
US
Salesforce Inc
NYSE:CRM
43.2
32%
1.3
US
Palantir Technologies Inc
NYSE:PLTR
479.9
69%
7
US
Intuit Inc
NASDAQ:INTU
59.4
34%
1.7
US
Adobe Inc
NASDAQ:ADBE
24.8
26%
1
US
N
NCR Corp
LSE:0K45
128.6
-52%
N/A
US
Applovin Corp
NASDAQ:APP
74
39%
1.9
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -85.7 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
78.7
33%
2.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Cerillion PLC
LSE:CER
Average EV/EBITDA: 134.9
23.3
8%
2.9
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
28.9
19%
1.5
US
Salesforce Inc
NYSE:CRM
23.6
21%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
620.6
105%
5.9
US
Intuit Inc
NASDAQ:INTU
37.9
29%
1.3
US
Adobe Inc
NASDAQ:ADBE
18.9
17%
1.1
US
N
NCR Corp
LSE:0K45
359.8
11%
32.7
US
Applovin Corp
NASDAQ:APP
51.4
38%
1.4
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -2 378.7 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
49.8
25%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Cerillion PLC
LSE:CER
Average EV/EBIT: 434.7
25.9
8%
3.2
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
33.1
21%
1.6
US
Salesforce Inc
NYSE:CRM
34.3
32%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
666.1
107%
6.2
US
Intuit Inc
NASDAQ:INTU
45.5
35%
1.3
US
Adobe Inc
NASDAQ:ADBE
20.9
20%
1
US
N
NCR Corp
LSE:0K45
2 966.4
79%
37.5
US
Applovin Corp
NASDAQ:APP
63.7
38%
1.7
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 707.5 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
56.8
28%
2

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
Back to Top
ALPHA SPREAD
Follow us
Join more than 253,300+ 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 Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 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.