Sage Group PLC
LSE:SGE

Watchlist Manager
Sage Group PLC Logo
Sage Group PLC
LSE:SGE
Watchlist
Price: 1 319 GBX 0.27% Market Closed
Market Cap: 13.3B GBX
Have any thoughts about
Sage Group PLC?
Write Note

Relative Value

The Relative Value of one SGE stock under the Base Case scenario is 1 441.51 GBX. Compared to the current market price of 1 319 GBX, Sage Group PLC is Undervalued by 8%.

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.

SGE Relative Value
Base Case
1 441.51 GBX
Undervaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
25
Median 3Y
4.5
Median 5Y
4
Industry
2.5
Forward
5.1
vs History
20
vs Industry
16
Median 3Y
38.5
Median 5Y
30
Industry
23.3
Forward
29.8
vs History
25
vs Industry
22
Median 3Y
26.4
Median 5Y
22.2
Industry
17.6
vs History
23
vs Industry
21
Median 3Y
28.8
Median 5Y
28.8
Industry
21.4
vs History
1
vs Industry
10
Median 3Y
7.3
Median 5Y
6.1
Industry
3
vs History
4
vs Industry
22
Median 3Y
4.7
Median 5Y
4.2
Industry
2.5
Forward
5.3
vs History
4
vs Industry
38
Median 3Y
5.1
Median 5Y
4.5
Industry
5.1
vs History
25
vs Industry
16
Median 3Y
24.1
Median 5Y
20.6
Industry
13.1
Forward
21.1
vs History
11
vs Industry
19
Median 3Y
26.7
Median 5Y
24.1
Industry
16.9
Forward
23.6
vs History
25
vs Industry
19
Median 3Y
28.3
Median 5Y
23.8
Industry
16.6
vs History
28
vs Industry
19
Median 3Y
30.8
Median 5Y
27.8
Industry
19.4
vs History
1
vs Industry
26
Median 3Y
3.6
Median 5Y
3.1
Industry
2.6

Multiples Across Competitors

SGE Competitors Multiples
Sage 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
Sage Group PLC
LSE:SGE
13.3B GBP 5.7 41 24.2 29.1
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
325.6B EUR 9.5 104.2 34.1 39.4
US
Salesforce Inc
NYSE:CRM
311.8B USD 8.4 52.5 28.2 41.9
US
Palantir Technologies Inc
NYSE:PLTR
267.4B USD 93.3 578.6 766.7 844.7
US
Adobe Inc
NASDAQ:ADBE
203.7B USD 9.5 36.6 25.1 25.8
US
NCR Corp
LSE:0K45
160B USD 23.4 337.4 319.9 965.4
US
Intuit Inc
NASDAQ:INTU
161.5B USD 9.7 55.3 35.4 42.8
US
Applovin Corp
NASDAQ:APP
127.6B USD 29.7 110.9 66.1 85
US
Atlassian Corp
SWB:48D
79.1B EUR 17.1 -237.5 -1 755.3 -582.4
UK
Atlassian Corporation PLC
NASDAQ:TEAM
82.9B USD 17.3 -239.6 -1 771.3 -587.7
P/S Multiple
Revenue Growth P/S to Growth
UK
Sage Group PLC
LSE:SGE
Average P/S: 21 285
5.7
10%
0.6
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
9.5
13%
0.7
US
Salesforce Inc
NYSE:CRM
8.4
10%
0.8
US
Palantir Technologies Inc
NYSE:PLTR
93.3
33%
2.8
US
Adobe Inc
NASDAQ:ADBE
9.5
10%
0.9
US
N
NCR Corp
LSE:0K45
23.4
-16%
N/A
US
Intuit Inc
NASDAQ:INTU
9.7
13%
0.7
US
Applovin Corp
NASDAQ:APP
29.7
29%
1
US
A
Atlassian Corp
SWB:48D
17.1
20%
0.9
UK
Atlassian Corporation PLC
NASDAQ:TEAM
17.3
20%
0.9
P/E Multiple
Earnings Growth PEG
UK
Sage Group PLC
LSE:SGE
Average P/E: 164.6
41
21%
2
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
104.2
48%
2.2
US
Salesforce Inc
NYSE:CRM
52.5
44%
1.2
US
Palantir Technologies Inc
NYSE:PLTR
578.6
53%
10.9
US
Adobe Inc
NASDAQ:ADBE
36.6
28%
1.3
US
N
NCR Corp
LSE:0K45
337.4
N/A N/A
US
Intuit Inc
NASDAQ:INTU
55.3
35%
1.6
US
Applovin Corp
NASDAQ:APP
110.9
99%
1.1
US
A
Atlassian Corp
SWB:48D
Negative Multiple: -237.5 N/A N/A
UK
Atlassian Corporation PLC
NASDAQ:TEAM
Negative Multiple: -239.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Sage Group PLC
LSE:SGE
Average EV/EBITDA: 162.5
24.2
14%
1.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
34.1
17%
2
US
Salesforce Inc
NYSE:CRM
28.2
24%
1.2
US
Palantir Technologies Inc
NYSE:PLTR
766.7
105%
7.3
US
Adobe Inc
NASDAQ:ADBE
25.1
21%
1.2
US
N
NCR Corp
LSE:0K45
319.9
-13%
N/A
US
Intuit Inc
NASDAQ:INTU
35.4
29%
1.2
US
Applovin Corp
NASDAQ:APP
66.1
58%
1.1
US
A
Atlassian Corp
SWB:48D
Negative Multiple: -1 755.3 N/A N/A
UK
Atlassian Corporation PLC
NASDAQ:TEAM
Negative Multiple: -1 771.3 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Sage Group PLC
LSE:SGE
Average EV/EBIT: 259.3
29.1
16%
1.8
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
39.4
21%
1.9
US
Salesforce Inc
NYSE:CRM
41.9
38%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
844.7
N/A N/A
US
Adobe Inc
NASDAQ:ADBE
25.8
20%
1.3
US
N
NCR Corp
LSE:0K45
965.4
20%
48.3
US
Intuit Inc
NASDAQ:INTU
42.8
34%
1.3
US
Applovin Corp
NASDAQ:APP
85
78%
1.1
US
A
Atlassian Corp
SWB:48D
Negative Multiple: -582.4 N/A N/A
UK
Atlassian Corporation PLC
NASDAQ:TEAM
Negative Multiple: -587.7 N/A N/A