GETB Relative Valuation - GetBusy PLC

Watchlist Manager

Watchlist

Price: 66 GBX Market Closed

Market Cap: £33.5m

	GetBusy PLC LSE:GETB	UK
C	Canopy Holdings AS OSE:CAN	NO
C	Carelabs Co Ltd KOSDAQ:263700	KR

Multiples-Based Value

The Multiples-Based Value of one GETB stock under the Base Case scenario is 41.75 GBX. Compared to the current market price of 66 GBX, GetBusy PLC is Overvalued by 37%.

Multiples-Based 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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

GETB Multiples-Based Value

Base Case

Overvaluation 37%

Multiples-Based Value

Price GBX66

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
UK		GetBusy PLC LSE:GETB	33.5m GBP	1.5	-23.2	23	-56.8
US		Microsoft Corp NASDAQ:MSFT	2.8T USD	9.1	23.3	15.4	19.5
US		Oracle Corp NYSE:ORCL	420.8B USD	6.6	26	17.8	24.9
US		Palo Alto Networks Inc NASDAQ:PANW	133.2B USD	11.6	89.5	73.2	91.3
US		ServiceNow Inc NYSE:NOW	106.8B USD	8	61.1	39.7	55.7
US		CrowdStrike Holdings Inc NASDAQ:CRWD	98.9B USD	20.6	-608.8	2 885.8	-382.5
US	V	VMware Inc XETRA:BZF1	58B EUR	5	47.9	22.1	37.2
US		Fortinet Inc NASDAQ:FTNT	61.3B USD	9	33.1	26.2	28.1
US		Xperi Holding Corp LSE:0M2A	54.6B USD	123.2	491.7	212.5	274.8
CN	K	Knowledge Atlas Technology JSC Ltd HKEX:2513	342.9B HKD	415.1	-64	-85	-78.7
CN		MiniMax Group Inc HKEX:100	290B HKD	468.9	-19.8	-21.3	-21.2

				Revenue Growth	P/S to Growth
UK		GetBusy PLC LSE:GETB	Average P/S: 98.1 1.5	N/A	N/A
US		Microsoft Corp NASDAQ:MSFT	9.1	17%	0.5
US		Oracle Corp NYSE:ORCL	6.6	33%	0.2
US		Palo Alto Networks Inc NASDAQ:PANW	11.6	19%	0.6
US		ServiceNow Inc NYSE:NOW	8	20%	0.4
US		CrowdStrike Holdings Inc NASDAQ:CRWD	20.6	23%	0.9
US	V	VMware Inc XETRA:BZF1	5	4%	1.3
US		Fortinet Inc NASDAQ:FTNT	9	11%	0.8
US		Xperi Holding Corp LSE:0M2A	123.2	N/A	N/A
CN	K	Knowledge Atlas Technology JSC Ltd HKEX:2513	415.1	N/A	N/A
CN		MiniMax Group Inc HKEX:100	468.9	N/A	N/A

				Earnings Growth	PEG
UK		GetBusy PLC LSE:GETB	Average P/E: 110.4 Negative Multiple: -23.2	N/A	N/A
US		Microsoft Corp NASDAQ:MSFT	23.3	18%	1.3
US		Oracle Corp NYSE:ORCL	26	36%	0.7
US		Palo Alto Networks Inc NASDAQ:PANW	89.5	50%	1.8
US		ServiceNow Inc NYSE:NOW	61.1	55%	1.1
US		CrowdStrike Holdings Inc NASDAQ:CRWD	Negative Multiple: -608.8	N/A	N/A
US	V	VMware Inc XETRA:BZF1	47.9	39%	1.2
US		Fortinet Inc NASDAQ:FTNT	33.1	15%	2.2
US		Xperi Holding Corp LSE:0M2A	491.7	N/A	N/A
CN	K	Knowledge Atlas Technology JSC Ltd HKEX:2513	Negative Multiple: -64	N/A	N/A
CN		MiniMax Group Inc HKEX:100	Negative Multiple: -19.8	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
UK		GetBusy PLC LSE:GETB	Average EV/EBITDA: 368.4 23	N/A	N/A
US		Microsoft Corp NASDAQ:MSFT	15.4	19%	0.8
US		Oracle Corp NYSE:ORCL	17.8	44%	0.4
US		Palo Alto Networks Inc NASDAQ:PANW	73.2	49%	1.5
US		ServiceNow Inc NYSE:NOW	39.7	47%	0.8
US		CrowdStrike Holdings Inc NASDAQ:CRWD	2 885.8	N/A	N/A
US	V	VMware Inc XETRA:BZF1	22.1	19%	1.2
US		Fortinet Inc NASDAQ:FTNT	26.2	17%	1.5
US		Xperi Holding Corp LSE:0M2A	212.5	N/A	N/A
CN	K	Knowledge Atlas Technology JSC Ltd HKEX:2513	Negative Multiple: -85	N/A	N/A
CN		MiniMax Group Inc HKEX:100	Negative Multiple: -21.3	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
UK		GetBusy PLC LSE:GETB	Average EV/EBIT: 75.9 Negative Multiple: -56.8	N/A	N/A
US		Microsoft Corp NASDAQ:MSFT	19.5	18%	1.1
US		Oracle Corp NYSE:ORCL	24.9	38%	0.7
US		Palo Alto Networks Inc NASDAQ:PANW	91.3	57%	1.6
US		ServiceNow Inc NYSE:NOW	55.7	60%	0.9
US		CrowdStrike Holdings Inc NASDAQ:CRWD	Negative Multiple: -382.5	N/A	N/A
US	V	VMware Inc XETRA:BZF1	37.2	30%	1.2
US		Fortinet Inc NASDAQ:FTNT	28.1	16%	1.8
US		Xperi Holding Corp LSE:0M2A	274.8	N/A	N/A
CN	K	Knowledge Atlas Technology JSC Ltd HKEX:2513	Negative Multiple: -78.7	N/A	N/A
CN		MiniMax Group Inc HKEX:100	Negative Multiple: -21.2	N/A	N/A

GetBusy PLC
LSE:GETB

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

GETB Competitors Multiples
GetBusy PLC Competitors

See Also

Company

Help

Tools

Stocks

GetBusy PLC LSE:GETB

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

GETB Competitors Multiples GetBusy PLC Competitors

See Also

Company

Help

Tools

Stocks

GetBusy PLC
LSE:GETB

GETB Competitors Multiples
GetBusy PLC Competitors