Relative Value

IDEA price has not been updated for more than 6 months. This may indicate that the stock has been delisted.

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

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.

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

Valuation Multiples

vs History
vs Industry
Median 3Y
14
Median 5Y
14
Industry
2.4
vs History
vs Industry
Median 3Y
205.9
Median 5Y
205.9
Industry
22.3
vs History
vs Industry
Median 3Y
46.7
Median 5Y
46.7
Industry
16
vs History
vs Industry
Median 3Y
47.2
Median 5Y
47.2
Industry
20.6
vs History
vs Industry
Median 3Y
7.8
Median 5Y
7.8
Industry
2.9
vs History
vs Industry
Median 3Y
14
Median 5Y
14
Industry
2.4
vs History
vs Industry
Median 3Y
15.3
Median 5Y
15.3
Industry
4.9
vs History
vs Industry
Median 3Y
50.9
Median 5Y
50.9
Industry
12.2
vs History
vs Industry
Median 3Y
5 008.7
Median 5Y
5 008.7
Industry
15.8
vs History
vs Industry
Median 3Y
46.8
Median 5Y
46.8
Industry
14.6
vs History
vs Industry
Median 3Y
62
Median 5Y
62
Industry
17.1
vs History
vs Industry
Median 3Y
5.3
Median 5Y
5.3
Industry
2.4

Multiples Across Competitors

IDEA Competitors Multiples
Ideagen 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
Ideagen PLC
LSE:IDEA
1.1B GBP 13.9 205.9 50.9 5 008.7
US
Microsoft Corp
NASDAQ:MSFT
3.6T USD 12.3 34.6 20.6 26.6
US
Oracle Corp
NYSE:ORCL
567.4B USD 9.3 36.8 24.6 33.6
US
Palo Alto Networks Inc
NASDAQ:PANW
128.1B USD 13.4 114.6 76.7 97.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
120.3B USD 26.3 -382.8 -2 093 -366.7
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.9 22.1 37.3
US
Fortinet Inc
NASDAQ:FTNT
60.3B USD 9.2 32.2 26.6 28.5
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
36.6B USD 12.9 -892.1 13 219.7 -260.8
US
ServiceNow Inc
NYSE:NOW
31.7B USD 2.5 18.3 11.4 15.8
IL
Cyberark Software Ltd
NASDAQ:CYBR
22.8B USD 17.5 -100.5 -2 079.6 -163.5
P/E Multiple
Earnings Growth PEG
UK
Ideagen PLC
LSE:IDEA
Average P/E: 154.3
205.9
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
34.6
18%
1.9
US
Oracle Corp
NYSE:ORCL
36.8
37%
1
US
Palo Alto Networks Inc
NASDAQ:PANW
114.6
46%
2.5
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -382.8 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.9
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
32.2
12%
2.7
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -892.1 N/A N/A
US
ServiceNow Inc
NYSE:NOW
18.3
53%
0.3
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -100.5 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Ideagen PLC
LSE:IDEA
Average EV/EBITDA: 1 524.6
50.9
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
20.6
20%
1
US
Oracle Corp
NYSE:ORCL
24.6
41%
0.6
US
Palo Alto Networks Inc
NASDAQ:PANW
76.7
41%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -2 093
185%
N/A
US
V
VMware Inc
XETRA:BZF1
22.1
19%
1.2
US
Fortinet Inc
NASDAQ:FTNT
26.6
17%
1.6
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
13 219.7
N/A N/A
US
ServiceNow Inc
NYSE:NOW
11.4
53%
0.2
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 079.6 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Ideagen PLC
LSE:IDEA
Average EV/EBIT: 703.1
5 008.7
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
26.6
17%
1.6
US
Oracle Corp
NYSE:ORCL
33.6
37%
0.9
US
Palo Alto Networks Inc
NASDAQ:PANW
97.9
50%
2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -366.7 N/A N/A
US
V
VMware Inc
XETRA:BZF1
37.3
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
28.5
17%
1.7
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -260.8 N/A N/A
US
ServiceNow Inc
NYSE:NOW
15.8
65%
0.2
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -163.5 N/A N/A