Idox PLC
LSE:IDOX

Watchlist Manager
Idox PLC Logo
Idox PLC
LSE:IDOX
Watchlist
Price: 68.6 GBX Market Closed
Market Cap: 316.7m GBX

Relative Value

The Relative Value of one IDOX stock under the Base Case scenario is 86.29 GBX. Compared to the current market price of 68.6 GBX, Idox PLC is Undervalued by 20%.

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.

IDOX Relative Value
Base Case
86.29 GBX
Undervaluation 20%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
74
vs Industry
38
Median 3Y
3.7
Median 5Y
4.1
Industry
2.4
Forward
3.4
vs History
47
vs Industry
12
Median 3Y
51.9
Median 5Y
50.4
Industry
22.5
Forward
25.5
vs History
50
vs Industry
41
Median 3Y
14.3
Median 5Y
14.4
Industry
16.2
vs History
3
vs Industry
8
Median 3Y
33.3
Median 5Y
25.1
Industry
20.8
vs History
68
vs Industry
35
Median 3Y
4
Median 5Y
4.2
Industry
3
vs History
79
vs Industry
37
Median 3Y
3.8
Median 5Y
4.2
Industry
2.4
Forward
3.3
vs History
73
vs Industry
46
Median 3Y
5
Median 5Y
5.5
Industry
4.9
vs History
84
vs Industry
33
Median 3Y
13.6
Median 5Y
14.2
Industry
12.3
Forward
11.3
vs History
84
vs Industry
21
Median 3Y
27.5
Median 5Y
30
Industry
15.8
Forward
16.7
vs History
60
vs Industry
37
Median 3Y
14.2
Median 5Y
14.3
Industry
14.8
vs History
55
vs Industry
25
Median 3Y
23.7
Median 5Y
23.7
Industry
17.4
vs History
60
vs Industry
44
Median 3Y
2.4
Median 5Y
2.5
Industry
2.4

Multiples Across Competitors

IDOX Competitors Multiples
Idox 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
Idox PLC
LSE:IDOX
316.7m GBP 3.5 50.8 12.4 24.2
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
435.5B USD 111.8 397.6 489.9 505
DE
SAP SE
XETRA:SAP
242.9B EUR 6.7 34.3 21.1 23.8
US
Salesforce Inc
NYSE:CRM
247B USD 6.1 34.2 19.9 27.5
US
Applovin Corp
NASDAQ:APP
227B USD 41.1 80.2 63.6 69.2
US
Intuit Inc
NASDAQ:INTU
186.9B USD 9.6 45.4 31.4 36.3
US
Adobe Inc
NASDAQ:ADBE
151.2B USD 6.5 21.7 16.4 18
US
NCR Corp
LSE:0K45
134B USD 50.6 -2 197 380.9 1 114.3
US
Cadence Design Systems Inc
NASDAQ:CDNS
88.1B USD 16.9 83 47.1 53.4
US
Synopsys Inc
NASDAQ:SNPS
84B USD 13.1 42.1 66.9 86.7
P/S Multiple
Revenue Growth P/S to Growth
UK
Idox PLC
LSE:IDOX
Average P/S: 21 288.8
3.5
6%
0.6
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
111.8
46%
2.4
DE
SAP SE
XETRA:SAP
6.7
11%
0.6
US
Salesforce Inc
NYSE:CRM
6.1
9%
0.7
US
Applovin Corp
NASDAQ:APP
41.1
28%
1.5
US
Intuit Inc
NASDAQ:INTU
9.6
13%
0.7
US
Adobe Inc
NASDAQ:ADBE
6.5
10%
0.7
US
N
NCR Corp
LSE:0K45
50.6
-8%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.9
14%
1.2
US
Synopsys Inc
NASDAQ:SNPS
13.1
21%
0.6
P/E Multiple
Earnings Growth PEG
UK
Idox PLC
LSE:IDOX
Average P/E: 87.7
50.8
43%
1.2
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
397.6
94%
4.2
DE
SAP SE
XETRA:SAP
34.3
48%
0.7
US
Salesforce Inc
NYSE:CRM
34.2
31%
1.1
US
Applovin Corp
NASDAQ:APP
80.2
61%
1.3
US
Intuit Inc
NASDAQ:INTU
45.4
31%
1.5
US
Adobe Inc
NASDAQ:ADBE
21.7
26%
0.8
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 197
-49%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
83
35%
2.4
US
Synopsys Inc
NASDAQ:SNPS
42.1
13%
3.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Idox PLC
LSE:IDOX
Average EV/EBITDA: 115
12.4
11%
1.1
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
489.9
137%
3.6
DE
SAP SE
XETRA:SAP
21.1
18%
1.2
US
Salesforce Inc
NYSE:CRM
19.9
24%
0.8
US
Applovin Corp
NASDAQ:APP
63.6
52%
1.2
US
Intuit Inc
NASDAQ:INTU
31.4
27%
1.2
US
Adobe Inc
NASDAQ:ADBE
16.4
17%
1
US
N
NCR Corp
LSE:0K45
380.9
16%
23.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
47.1
27%
1.7
US
Synopsys Inc
NASDAQ:SNPS
66.9
44%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Idox PLC
LSE:IDOX
Average EV/EBIT: 195.8
24.2
25%
1
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
505
141%
3.6
DE
SAP SE
XETRA:SAP
23.8
21%
1.1
US
Salesforce Inc
NYSE:CRM
27.5
33%
0.8
US
Applovin Corp
NASDAQ:APP
69.2
57%
1.2
US
Intuit Inc
NASDAQ:INTU
36.3
32%
1.1
US
Adobe Inc
NASDAQ:ADBE
18
20%
0.9
US
N
NCR Corp
LSE:0K45
1 114.3
70%
15.9
US
Cadence Design Systems Inc
NASDAQ:CDNS
53.4
30%
1.8
US
Synopsys Inc
NASDAQ:SNPS
86.7
49%
1.8