Netcall PLC
LSE:NET

Watchlist Manager
Netcall PLC Logo
Netcall PLC
LSE:NET
Watchlist
Price: 115 GBX Market Closed
Market Cap: 191.8m GBX

Relative Value

The Relative Value of one NET stock under the Base Case scenario is 88.22 GBX. Compared to the current market price of 115 GBX, Netcall PLC is Overvalued by 23%.

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
88.22 GBX
Overvaluation 23%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
14
vs Industry
28
Median 3Y
4.1
Median 5Y
4
Industry
2.5
Forward
3.9
vs History
60
vs Industry
16
Median 3Y
34.8
Median 5Y
48.1
Industry
23.1
Forward
30
vs History
19
vs Industry
32
Median 3Y
12.5
Median 5Y
12.4
Industry
17.3
vs History
28
vs Industry
25
Median 3Y
21.7
Median 5Y
17.2
Industry
21.7
vs History
22
vs Industry
26
Median 3Y
4.1
Median 5Y
4
Industry
3
vs History
12
vs Industry
29
Median 3Y
3.4
Median 5Y
3.4
Industry
2.5
Forward
3.5
vs History
12
vs Industry
42
Median 3Y
4
Median 5Y
3.9
Industry
5
vs History
38
vs Industry
22
Median 3Y
18
Median 5Y
18
Industry
12.7
Forward
16.9
vs History
61
vs Industry
18
Median 3Y
27.2
Median 5Y
33.8
Industry
16.4
Forward
21.3
vs History
19
vs Industry
33
Median 3Y
10.3
Median 5Y
10.1
Industry
15.9
vs History
19
vs Industry
25
Median 3Y
13.1
Median 5Y
12.9
Industry
19.1
vs History
39
vs Industry
30
Median 3Y
3.5
Median 5Y
3.3
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
189.9m GBP 4.4 36.9 19.2 28
DE
SAP SE
XETRA:SAP
295.3B EUR 8.4 51.5 27.8 31.8
US
Palantir Technologies Inc
NYSE:PLTR
309.9B USD 99.5 543 699.3 750.6
US
Salesforce Inc
NYSE:CRM
258.3B USD 6.7 41.6 22 31.5
US
Intuit Inc
NASDAQ:INTU
215.9B USD 11.9 62.3 39.4 46.2
US
NCR Corp
LSE:0K45
168.1B USD 48.8 182.4 525.4 3 747.9
US
Adobe Inc
NASDAQ:ADBE
161.2B USD 7.1 23.5 18.4 20.4
US
Applovin Corp
NASDAQ:APP
113.7B USD 22.1 59.2 41.6 48.9
US
Microstrategy Inc
NASDAQ:MSTR
107.1B USD 233.1 -20 -3 347 -1 732.9
US
Cadence Design Systems Inc
NASDAQ:CDNS
84.9B USD 17.4 78.5 49.7 56.7
US
Synopsys Inc
NASDAQ:SNPS
81.2B USD 13 37.5 49.1 59.2
P/S Multiple
Revenue Growth P/S to Growth
UK
Netcall PLC
LSE:NET
Average P/S: 43
4.4
N/A N/A
DE
SAP SE
XETRA:SAP
8.4
12%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
99.5
33%
3
US
Salesforce Inc
NYSE:CRM
6.7
10%
0.7
US
Intuit Inc
NASDAQ:INTU
11.9
14%
0.8
US
N
NCR Corp
LSE:0K45
48.8
-8%
N/A
US
Adobe Inc
NASDAQ:ADBE
7.1
10%
0.7
US
Applovin Corp
NASDAQ:APP
22.1
22%
1
US
Microstrategy Inc
NASDAQ:MSTR
233.1
4%
58.3
US
Cadence Design Systems Inc
NASDAQ:CDNS
17.4
12%
1.5
US
Synopsys Inc
NASDAQ:SNPS
13
12%
1.1
P/E Multiple
Earnings Growth PEG
UK
Netcall PLC
LSE:NET
Average P/E: 111.6
36.9
N/A N/A
DE
SAP SE
XETRA:SAP
51.5
50%
1
US
Palantir Technologies Inc
NYSE:PLTR
543
73%
7.4
US
Salesforce Inc
NYSE:CRM
41.6
31%
1.3
US
Intuit Inc
NASDAQ:INTU
62.3
36%
1.7
US
N
NCR Corp
LSE:0K45
182.4
-46%
N/A
US
Adobe Inc
NASDAQ:ADBE
23.5
27%
0.9
US
Applovin Corp
NASDAQ:APP
59.2
44%
1.3
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -20 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
78.5
33%
2.4
US
Synopsys Inc
NASDAQ:SNPS
37.5
11%
3.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Netcall PLC
LSE:NET
Average EV/EBITDA: 149.2
19.2
N/A N/A
DE
SAP SE
XETRA:SAP
27.8
19%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
699.3
109%
6.4
US
Salesforce Inc
NYSE:CRM
22
24%
0.9
US
Intuit Inc
NASDAQ:INTU
39.4
28%
1.4
US
N
NCR Corp
LSE:0K45
525.4
12%
43.8
US
Adobe Inc
NASDAQ:ADBE
18.4
17%
1.1
US
Applovin Corp
NASDAQ:APP
41.6
42%
1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -3 347 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
49.7
27%
1.8
US
Synopsys Inc
NASDAQ:SNPS
49.1
34%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Netcall PLC
LSE:NET
Average EV/EBIT: 482.1
28
N/A N/A
DE
SAP SE
XETRA:SAP
31.8
21%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
750.6
110%
6.8
US
Salesforce Inc
NYSE:CRM
31.5
33%
1
US
Intuit Inc
NASDAQ:INTU
46.2
37%
1.2
US
N
NCR Corp
LSE:0K45
3 747.9
90%
41.6
US
Adobe Inc
NASDAQ:ADBE
20.4
20%
1
US
Applovin Corp
NASDAQ:APP
48.9
45%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 732.9 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
56.7
28%
2
US
Synopsys Inc
NASDAQ:SNPS
59.2
39%
1.5