M

Microlise Group PLC
LSE:SAAS

Watchlist Manager
Microlise Group PLC
LSE:SAAS
Watchlist
Price: 103.76 GBX -1.18% Market Closed
Market Cap: 120.3m GBX

Relative Value

The Relative Value of one SAAS stock under the Base Case scenario is 211.39 GBX. Compared to the current market price of 103.76 GBX, Microlise Group PLC is Undervalued by 51%.

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.

SAAS Relative Value
Base Case
211.39 GBX
Undervaluation 51%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
56
Median 3Y
2.1
Median 5Y
2.1
Industry
2.4
Forward
1.3
vs History
vs Industry
2
Median 3Y
91.2
Median 5Y
91.5
Industry
22.5
Forward
18
vs History
87
vs Industry
37
Median 3Y
15.5
Median 5Y
16.1
Industry
17
vs History
61
vs Industry
18
Median 3Y
33.5
Median 5Y
35
Industry
21.4
vs History
85
vs Industry
60
Median 3Y
2
Median 5Y
2.1
Industry
2.9
vs History
91
vs Industry
54
Median 3Y
1.9
Median 5Y
2
Industry
2.4
Forward
1.2
vs History
91
vs Industry
64
Median 3Y
3.1
Median 5Y
3.2
Industry
4.9
vs History
91
vs Industry
30
Median 3Y
16.3
Median 5Y
16.6
Industry
12.6
Forward
8.5
vs History
67
vs Industry
7
Median 3Y
61.8
Median 5Y
61.5
Industry
16.3
Forward
3.2
vs History
85
vs Industry
37
Median 3Y
14.4
Median 5Y
14.6
Industry
15.4
vs History
73
vs Industry
22
Median 3Y
25.4
Median 5Y
25.9
Industry
18.7
vs History
85
vs Industry
60
Median 3Y
1.6
Median 5Y
1.7
Industry
2.4

Multiples Across Competitors

SAAS Competitors Multiples
Microlise Group PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Microlise Group PLC
LSE:SAAS
120.3m GBP 1.5 -58.6 11 52.8
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
316.1B EUR 9 55.1 29.8 34.1
US
Palantir Technologies Inc
NYSE:PLTR
282.6B USD 90.3 492.8 636.6 683.3
US
Salesforce Inc
NYSE:CRM
256.5B USD 6.6 41.3 21.8 31.3
US
Intuit Inc
NASDAQ:INTU
214.1B USD 11.8 61.7 39 45.8
US
Adobe Inc
NASDAQ:ADBE
181.3B USD 8.2 26.9 20.3 22.5
US
NCR Corp
LSE:0K45
143.6B USD 41.7 155.8 449.1 3 203.4
US
Applovin Corp
NASDAQ:APP
139.9B USD 27.2 72.9 51 59.9
US
Microstrategy Inc
NASDAQ:MSTR
97.5B USD 212.2 -18.2 -3 067.9 -1 588.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
81.3B USD 16.6 75.1 47.6 54.3
P/S Multiple
Revenue Growth P/S to Growth
UK
M
Microlise Group PLC
LSE:SAAS
Average P/S: 21 303.3
1.5
8%
0.2
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
9
12%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
90.3
34%
2.7
US
Salesforce Inc
NYSE:CRM
6.6
10%
0.7
US
Intuit Inc
NASDAQ:INTU
11.8
13%
0.9
US
Adobe Inc
NASDAQ:ADBE
8.2
10%
0.8
US
N
NCR Corp
LSE:0K45
41.7
-8%
N/A
US
Applovin Corp
NASDAQ:APP
27.2
24%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
212.2
3%
70.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.6
13%
1.3
P/E Multiple
Earnings Growth PEG
UK
M
Microlise Group PLC
LSE:SAAS
Average P/E: 122.7
Negative Multiple: -58.6
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
55.1
50%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
492.8
73%
6.8
US
Salesforce Inc
NYSE:CRM
41.3
32%
1.3
US
Intuit Inc
NASDAQ:INTU
61.7
34%
1.8
US
Adobe Inc
NASDAQ:ADBE
26.9
26%
1
US
N
NCR Corp
LSE:0K45
155.8
-47%
N/A
US
Applovin Corp
NASDAQ:APP
72.9
44%
1.7
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -18.2 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
75.1
33%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
M
Microlise Group PLC
LSE:SAAS
Average EV/EBITDA: 145.1
11
18%
0.6
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
29.8
19%
1.6
US
Palantir Technologies Inc
NYSE:PLTR
636.6
109%
5.8
US
Salesforce Inc
NYSE:CRM
21.8
23%
0.9
US
Intuit Inc
NASDAQ:INTU
39
28%
1.4
US
Adobe Inc
NASDAQ:ADBE
20.3
17%
1.2
US
N
NCR Corp
LSE:0K45
449.1
12%
37.4
US
Applovin Corp
NASDAQ:APP
51
42%
1.2
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -3 067.9 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
47.6
27%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
M
Microlise Group PLC
LSE:SAAS
Average EV/EBIT: 465.3
52.8
70%
0.8
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
34.1
21%
1.6
US
Palantir Technologies Inc
NYSE:PLTR
683.3
110%
6.2
US
Salesforce Inc
NYSE:CRM
31.3
32%
1
US
Intuit Inc
NASDAQ:INTU
45.8
37%
1.2
US
Adobe Inc
NASDAQ:ADBE
22.5
20%
1.1
US
N
NCR Corp
LSE:0K45
3 203.4
90%
35.6
US
Applovin Corp
NASDAQ:APP
59.9
45%
1.3
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 588.4 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
54.3
28%
1.9