Netcall PLC
LSE:NET

Watchlist Manager
Netcall PLC Logo
Netcall PLC
LSE:NET
Watchlist
Price: 114.5 GBX -1.29%
Market Cap: 191m GBX

Relative Value

The Relative Value of one NET stock under the Base Case scenario is 88.8 GBX. Compared to the current market price of 114.5 GBX, Netcall PLC is Overvalued by 22%.

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.

NET Relative Value
Base Case
88.8 GBX
Overvaluation 22%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
19
vs Industry
28
Median 3Y
4.1
Median 5Y
4
Industry
2.5
Forward
3.9
vs History
63
vs Industry
16
Median 3Y
34.8
Median 5Y
47.2
Industry
23.1
Forward
29.9
vs History
22
vs Industry
32
Median 3Y
12.5
Median 5Y
12.4
Industry
17.4
vs History
31
vs Industry
25
Median 3Y
21.9
Median 5Y
19.6
Industry
21.7
vs History
28
vs Industry
26
Median 3Y
4.1
Median 5Y
4.1
Industry
3
vs History
15
vs Industry
29
Median 3Y
3.5
Median 5Y
3.4
Industry
2.5
Forward
3.4
vs History
15
vs Industry
42
Median 3Y
4.1
Median 5Y
3.9
Industry
5
vs History
41
vs Industry
22
Median 3Y
18
Median 5Y
18.1
Industry
12.7
Forward
16.8
vs History
65
vs Industry
18
Median 3Y
27.2
Median 5Y
33.8
Industry
16.4
Forward
21.2
vs History
22
vs Industry
33
Median 3Y
10.3
Median 5Y
10.2
Industry
15.8
vs History
22
vs Industry
25
Median 3Y
13.1
Median 5Y
13
Industry
19
vs History
44
vs Industry
30
Median 3Y
3.5
Median 5Y
3.4
Industry
2.5

Multiples Across Competitors

NET Competitors Multiples
Netcall PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Netcall PLC
LSE:NET
189.1m GBP 4.4 36.7 19.1 27.8
DE
SAP SE
XETRA:SAP
302.6B EUR 8.6 52.7 28.5 32.6
US
Palantir Technologies Inc
NYSE:PLTR
350.6B USD 112.7 615.3 792.8 851
US
Salesforce Inc
NYSE:CRM
248.3B USD 6.4 40 21.1 30.2
US
Intuit Inc
NASDAQ:INTU
207.9B USD 11.5 60.1 37.9 44.5
US
NCR Corp
LSE:0K45
177.9B USD 51.7 193 555.9 3 965.5
US
Adobe Inc
NASDAQ:ADBE
155.3B USD 6.9 22.6 17.8 19.6
US
Applovin Corp
NASDAQ:APP
117.7B USD 23 61.6 43.1 50.6
US
Microstrategy Inc
NASDAQ:MSTR
119.5B USD 259.9 -22.3 -3 708.8 -1 920.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
87.8B USD 18 81.2 51.4 58.7
US
Synopsys Inc
NASDAQ:SNPS
87.7B USD 14.1 40.6 53.3 64.3
P/S Multiple
Revenue Growth P/S to Growth
UK
Netcall PLC
LSE:NET
Average P/S: 47
4.4
N/A N/A
DE
SAP SE
XETRA:SAP
8.6
12%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
112.7
33%
3.4
US
Salesforce Inc
NYSE:CRM
6.4
10%
0.6
US
Intuit Inc
NASDAQ:INTU
11.5
14%
0.8
US
N
NCR Corp
LSE:0K45
51.7
-8%
N/A
US
Adobe Inc
NASDAQ:ADBE
6.9
10%
0.7
US
Applovin Corp
NASDAQ:APP
23
22%
1
US
Microstrategy Inc
NASDAQ:MSTR
259.9
4%
65
US
Cadence Design Systems Inc
NASDAQ:CDNS
18
13%
1.4
US
Synopsys Inc
NASDAQ:SNPS
14.1
13%
1.1
P/E Multiple
Earnings Growth PEG
UK
Netcall PLC
LSE:NET
Average P/E: 120.4
36.7
N/A N/A
DE
SAP SE
XETRA:SAP
52.7
50%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
615.3
73%
8.4
US
Salesforce Inc
NYSE:CRM
40
31%
1.3
US
Intuit Inc
NASDAQ:INTU
60.1
37%
1.6
US
N
NCR Corp
LSE:0K45
193
-46%
N/A
US
Adobe Inc
NASDAQ:ADBE
22.6
27%
0.8
US
Applovin Corp
NASDAQ:APP
61.6
45%
1.4
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -22.3 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
81.2
33%
2.5
US
Synopsys Inc
NASDAQ:SNPS
40.6
11%
3.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Netcall PLC
LSE:NET
Average EV/EBITDA: 162.1
19.1
N/A N/A
DE
SAP SE
XETRA:SAP
28.5
19%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
792.8
109%
7.3
US
Salesforce Inc
NYSE:CRM
21.1
24%
0.9
US
Intuit Inc
NASDAQ:INTU
37.9
28%
1.4
US
N
NCR Corp
LSE:0K45
555.9
12%
46.3
US
Adobe Inc
NASDAQ:ADBE
17.8
17%
1
US
Applovin Corp
NASDAQ:APP
43.1
42%
1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -3 708.8 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
51.4
27%
1.9
US
Synopsys Inc
NASDAQ:SNPS
53.3
34%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Netcall PLC
LSE:NET
Average EV/EBIT: 514.5
27.8
N/A N/A
DE
SAP SE
XETRA:SAP
32.6
21%
1.6
US
Palantir Technologies Inc
NYSE:PLTR
851
110%
7.7
US
Salesforce Inc
NYSE:CRM
30.2
33%
0.9
US
Intuit Inc
NASDAQ:INTU
44.5
37%
1.2
US
N
NCR Corp
LSE:0K45
3 965.5
90%
44.1
US
Adobe Inc
NASDAQ:ADBE
19.6
20%
1
US
Applovin Corp
NASDAQ:APP
50.6
45%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 920.2 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
58.7
28%
2.1
US
Synopsys Inc
NASDAQ:SNPS
64.3
39%
1.6