K3 Business Technology Group PLC
LSE:KBT

Watchlist Manager
K3 Business Technology Group PLC Logo
K3 Business Technology Group PLC
LSE:KBT
Watchlist
Price: 45 GBX -10% Market Closed
Market Cap: 5.3m GBX

Relative Value

The Relative Value of one KBT stock under the Base Case scenario is hidden GBX. Compared to the current market price of 45 GBX, K3 Business Technology 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.

KBT Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
66
Median 3Y
0.3
Median 5Y
0.4
Industry
2.4
Forward
0.2
vs History
12
vs Industry
Median 3Y
-3.2
Median 5Y
-2.2
Industry
22.3
Forward
39.7
vs History
69
vs Industry
7
Median 3Y
4.9
Median 5Y
3.9
Industry
16
vs History
38
vs Industry
19
Median 3Y
8
Median 5Y
7.8
Industry
20.6
vs History
92
vs Industry
58
Median 3Y
0.4
Median 5Y
0.5
Industry
2.9
vs History
92
vs Industry
63
Median 3Y
0.2
Median 5Y
0.3
Industry
2.4
Forward
0.1
vs History
92
vs Industry
72
Median 3Y
0.4
Median 5Y
0.4
Industry
4.9
vs History
61
vs Industry
39
Median 3Y
3.2
Median 5Y
3.3
Industry
12.2
Forward
1.3
vs History
vs Industry
37
Median 3Y
-4.7
Median 5Y
-4.9
Industry
15.8
Forward
21.1
vs History
76
vs Industry
7
Median 3Y
2.6
Median 5Y
2.5
Industry
14.6
vs History
42
vs Industry
34
Median 3Y
2
Median 5Y
2
Industry
17.1
vs History
92
vs Industry
52
Median 3Y
0.3
Median 5Y
0.3
Industry
2.4

Multiples Across Competitors

KBT Competitors Multiples
K3 Business Technology 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
K3 Business Technology Group PLC
LSE:KBT
5.3m GBP 0.2 9.3 2.7 -2.8
US
Microsoft Corp
NASDAQ:MSFT
3.6T USD 12.3 34.4 20.5 26.5
US
Oracle Corp
NYSE:ORCL
551.5B USD 9 35.8 24 32.8
US
Palo Alto Networks Inc
NASDAQ:PANW
127.8B USD 13.4 114.4 76.6 97.7
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
122.9B USD 26.9 -391.3 -2 141.2 -375.2
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.6 22 37.1
US
Fortinet Inc
NASDAQ:FTNT
59.6B USD 9.1 31.8 26.3 28.2
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
37.1B USD 13.1 -905.1 13 420.9 -264.8
US
ServiceNow Inc
NYSE:NOW
32.2B USD 2.5 18.6 11.6 16.1
IL
Cyberark Software Ltd
NASDAQ:CYBR
22.8B USD 17.5 -100.5 -2 079.4 -163.5
P/E Multiple
Earnings Growth PEG
UK
K3 Business Technology Group PLC
LSE:KBT
Average P/E: 129.5
9.3
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
34.4
18%
1.9
US
Oracle Corp
NYSE:ORCL
35.8
37%
1
US
Palo Alto Networks Inc
NASDAQ:PANW
114.4
46%
2.5
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -391.3 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.6
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
31.8
12%
2.7
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -905.1 N/A N/A
US
ServiceNow Inc
NYSE:NOW
18.6
53%
0.4
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -100.5 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
K3 Business Technology Group PLC
LSE:KBT
Average EV/EBITDA: 1 541.5
2.7
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
20.5
20%
1
US
Oracle Corp
NYSE:ORCL
24
41%
0.6
US
Palo Alto Networks Inc
NASDAQ:PANW
76.6
41%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -2 141.2
185%
N/A
US
V
VMware Inc
XETRA:BZF1
22
19%
1.2
US
Fortinet Inc
NASDAQ:FTNT
26.3
17%
1.5
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
13 420.9
N/A N/A
US
ServiceNow Inc
NYSE:NOW
11.6
53%
0.2
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 079.4 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
K3 Business Technology Group PLC
LSE:KBT
Average EV/EBIT: 87.9
Negative Multiple: -2.8
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
26.5
17%
1.6
US
Oracle Corp
NYSE:ORCL
32.8
37%
0.9
US
Palo Alto Networks Inc
NASDAQ:PANW
97.7
50%
2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -375.2 N/A N/A
US
V
VMware Inc
XETRA:BZF1
37.1
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
28.2
17%
1.7
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -264.8 N/A N/A
US
ServiceNow Inc
NYSE:NOW
16.1
65%
0.2
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -163.5 N/A N/A