dotDigital Group PLC
LSE:DOTD

Watchlist Manager
dotDigital Group PLC Logo
dotDigital Group PLC
LSE:DOTD
Watchlist
Price: 67 GBX 3.4% Market Closed
Market Cap: 206.2m GBX

Relative Value

The Relative Value of one DOTD stock under the Base Case scenario is hidden GBX. Compared to the current market price of 67 GBX, dotDigital Group PLC 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.

DOTD Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
42
Median 3Y
3.6
Median 5Y
4
Industry
2.4
Forward
2.2
vs History
92
vs Industry
32
Median 3Y
22.5
Median 5Y
23.9
Industry
22.3
Forward
13.2
vs History
95
vs Industry
46
Median 3Y
12.4
Median 5Y
13
Industry
16
vs History
85
vs Industry
28
Median 3Y
24.3
Median 5Y
26
Industry
20.7
vs History
96
vs Industry
52
Median 3Y
3
Median 5Y
3.3
Industry
2.9
vs History
95
vs Industry
46
Median 3Y
2.9
Median 5Y
3.4
Industry
2.4
Forward
1.8
vs History
95
vs Industry
60
Median 3Y
3.7
Median 5Y
4.2
Industry
4.9
vs History
96
vs Industry
43
Median 3Y
9.8
Median 5Y
10.6
Industry
12.2
Forward
5.8
vs History
96
vs Industry
32
Median 3Y
16.6
Median 5Y
17.7
Industry
15.8
Forward
9.3
vs History
93
vs Industry
47
Median 3Y
10.3
Median 5Y
10.9
Industry
14.7
vs History
87
vs Industry
32
Median 3Y
18.4
Median 5Y
19.5
Industry
17.2
vs History
96
vs Industry
37
Median 3Y
4
Median 5Y
6.2
Industry
2.4

Multiples Across Competitors

DOTD Competitors Multiples
dotDigital Group 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
dotDigital Group PLC
LSE:DOTD
206m GBP 2.5 18.4 6.4 11.2
IL
Sapiens International Corporation NV
NASDAQ:SPNS
779.6B USD 1 381.5 12 118.2 7 802.2 10 065
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
447.7B USD 114.9 408.7 503.8 519.3
DE
SAP SE
XETRA:SAP
242.3B EUR 6.6 34.2 21 23.8
US
Salesforce Inc
NYSE:CRM
250.6B USD 6.2 34.7 20.2 27.9
US
Applovin Corp
NASDAQ:APP
241.8B USD 43.8 85.4 67.7 73.6
US
Intuit Inc
NASDAQ:INTU
188.4B USD 9.7 45.8 31.6 36.6
US
Adobe Inc
NASDAQ:ADBE
148.1B USD 6.2 20.8 15.5 17
US
NCR Corp
LSE:0K45
138B USD 52.1 -2 261.7 392 1 147
US
Synopsys Inc
NASDAQ:SNPS
88.5B USD 13.8 44.3 70.1 90.7
P/S Multiple
Revenue Growth P/S to Growth
UK
dotDigital Group PLC
LSE:DOTD
Average P/S: 21 413.5
2.5
9%
0.3
IL
Sapiens International Corporation NV
NASDAQ:SPNS
1 381.5
8%
172.7
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
114.9
46%
2.5
DE
SAP SE
XETRA:SAP
6.6
11%
0.6
US
Salesforce Inc
NYSE:CRM
6.2
10%
0.6
US
Applovin Corp
NASDAQ:APP
43.8
29%
1.5
US
Intuit Inc
NASDAQ:INTU
9.7
13%
0.7
US
Adobe Inc
NASDAQ:ADBE
6.2
10%
0.6
US
N
NCR Corp
LSE:0K45
52.1
-8%
N/A
US
Synopsys Inc
NASDAQ:SNPS
13.8
21%
0.7
P/E Multiple
Earnings Growth PEG
UK
dotDigital Group PLC
LSE:DOTD
Average P/E: 1 423.4
18.4
18%
1
IL
Sapiens International Corporation NV
NASDAQ:SPNS
12 118.2
11%
1 101.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
408.7
94%
4.3
DE
SAP SE
XETRA:SAP
34.2
48%
0.7
US
Salesforce Inc
NYSE:CRM
34.7
32%
1.1
US
Applovin Corp
NASDAQ:APP
85.4
61%
1.4
US
Intuit Inc
NASDAQ:INTU
45.8
31%
1.5
US
Adobe Inc
NASDAQ:ADBE
20.8
21%
1
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 261.7
-49%
N/A
US
Synopsys Inc
NASDAQ:SNPS
44.3
12%
3.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
dotDigital Group PLC
LSE:DOTD
Average EV/EBITDA: 893.1
6.4
9%
0.7
IL
Sapiens International Corporation NV
NASDAQ:SPNS
7 802.2
5%
1 560.4
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
503.8
137%
3.7
DE
SAP SE
XETRA:SAP
21
18%
1.2
US
Salesforce Inc
NYSE:CRM
20.2
24%
0.8
US
Applovin Corp
NASDAQ:APP
67.7
53%
1.3
US
Intuit Inc
NASDAQ:INTU
31.6
27%
1.2
US
Adobe Inc
NASDAQ:ADBE
15.5
16%
1
US
N
NCR Corp
LSE:0K45
392
16%
24.5
US
Synopsys Inc
NASDAQ:SNPS
70.1
50%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
dotDigital Group PLC
LSE:DOTD
Average EV/EBIT: 1 201.2
11.2
13%
0.9
IL
Sapiens International Corporation NV
NASDAQ:SPNS
10 065
12%
838.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
519.3
141%
3.7
DE
SAP SE
XETRA:SAP
23.8
21%
1.1
US
Salesforce Inc
NYSE:CRM
27.9
34%
0.8
US
Applovin Corp
NASDAQ:APP
73.6
57%
1.3
US
Intuit Inc
NASDAQ:INTU
36.6
32%
1.1
US
Adobe Inc
NASDAQ:ADBE
17
17%
1
US
N
NCR Corp
LSE:0K45
1 147
70%
16.4
US
Synopsys Inc
NASDAQ:SNPS
90.7
50%
1.8