Darktrace PLC
LSE:DARK

Watchlist Manager
Darktrace PLC Logo
Darktrace PLC
LSE:DARK
Watchlist
Price: 576.8 GBX
Market Cap: 4B GBX

Relative Value

There is not enough data to reliably calculate the relative value of DARK.

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.

DARK Relative Value
Base Case
Not Available
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
vs Industry
Median 3Y
8.2
Median 5Y
8.5
Industry
2.4
Forward
0.1
vs History
vs Industry
Median 3Y
47.5
Median 5Y
46.4
Industry
22.3
Forward
0.5
vs History
vs Industry
Median 3Y
29.5
Median 5Y
29.8
Industry
16.1
vs History
vs Industry
Median 3Y
37.5
Median 5Y
38
Industry
20.7
vs History
vs Industry
Median 3Y
16.8
Median 5Y
15.4
Industry
2.9
vs History
vs Industry
Median 3Y
-44.4
Median 5Y
-50.1
Industry
2.4
Forward
-0.4
vs History
vs Industry
Median 3Y
-49.6
Median 5Y
-55.8
Industry
4.9
vs History
vs Industry
Median 3Y
-222.3
Median 5Y
-237
Industry
12.2
Forward
-1.7
vs History
vs Industry
Median 3Y
-340.4
Median 5Y
-339.6
Industry
15.9
Forward
-2.4
vs History
vs Industry
Median 3Y
-158.7
Median 5Y
-203.8
Industry
14.7
vs History
vs Industry
Median 3Y
-179.4
Median 5Y
-253.1
Industry
17.3
vs History
vs Industry
Median 3Y
-90
Median 5Y
-95.9
Industry
2.4

Multiples Across Competitors

DARK Competitors Multiples
Darktrace PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Darktrace PLC
LSE:DARK
4B GBP 8.8 49.2 -218.5 -334.5
US
Microsoft Corp
NASDAQ:MSFT
3.6T USD 12.1 33.9 20.1 26.1
US
Oracle Corp
NYSE:ORCL
556.6B USD 9.1 36.1 24.2 33
US
ServiceNow Inc
NYSE:NOW
154.5B USD 12.2 89.3 61.8 85.8
US
Palo Alto Networks Inc
NASDAQ:PANW
127.1B USD 13.3 113.8 76.2 97.1
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
115.5B USD 25.3 -367.7 -2 007.7 -351.8
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.5 21.9 37
US
Fortinet Inc
NASDAQ:FTNT
58.3B USD 8.9 31.1 25.6 27.5
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
35.4B USD 12.5 -862.7 12 763.6 -251.8
IL
Cyberark Software Ltd
NASDAQ:CYBR
22.7B USD 17.4 -100.1 -2 070.6 -162.8
P/E Multiple
Earnings Growth PEG
UK
Darktrace PLC
LSE:DARK
Average P/E: 143.1
49.2
43%
1.1
US
Microsoft Corp
NASDAQ:MSFT
33.9
18%
1.9
US
Oracle Corp
NYSE:ORCL
36.1
36%
1
US
ServiceNow Inc
NYSE:NOW
89.3
-10%
N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
113.8
46%
2.5
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -367.7 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.5
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
31.1
12%
2.6
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -862.7 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -100.1 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Darktrace PLC
LSE:DARK
Average EV/EBITDA: 1 657.8
Negative Multiple: -218.5
45%
N/A
US
Microsoft Corp
NASDAQ:MSFT
20.1
20%
1
US
Oracle Corp
NYSE:ORCL
24.2
43%
0.6
US
ServiceNow Inc
NYSE:NOW
61.8
53%
1.2
US
Palo Alto Networks Inc
NASDAQ:PANW
76.2
41%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -2 007.7
184%
N/A
US
V
VMware Inc
XETRA:BZF1
21.9
19%
1.2
US
Fortinet Inc
NASDAQ:FTNT
25.6
17%
1.5
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
12 763.6
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 070.6 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Darktrace PLC
LSE:DARK
Average EV/EBIT: 97.6
Negative Multiple: -334.5
64%
N/A
US
Microsoft Corp
NASDAQ:MSFT
26.1
17%
1.5
US
Oracle Corp
NYSE:ORCL
33
38%
0.9
US
ServiceNow Inc
NYSE:NOW
85.8
65%
1.3
US
Palo Alto Networks Inc
NASDAQ:PANW
97.1
50%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -351.8 N/A N/A
US
V
VMware Inc
XETRA:BZF1
37
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
27.5
17%
1.6
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -251.8 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -162.8 N/A N/A