Sage Group PLC
LSE:SGE

Watchlist Manager
Sage Group PLC Logo
Sage Group PLC
LSE:SGE
Watchlist
Price: 1 070 GBX 0.52% Market Closed
Market Cap: 10.3B GBX

Relative Value

The Relative Value of one SGE stock under the Base Case scenario is 1 634 GBX. Compared to the current market price of 1 070 GBX, Sage Group PLC is Undervalued by 35%.

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
1 634 GBX
Undervaluation 35%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
58
vs Industry
24
Median 3Y
4.6
Median 5Y
4.2
Industry
2.4
Forward
3.6
vs History
73
vs Industry
16
Median 3Y
38.5
Median 5Y
31.3
Industry
22.4
Forward
21.3
vs History
80
vs Industry
24
Median 3Y
26.2
Median 5Y
22.7
Industry
16.1
vs History
79
vs Industry
22
Median 3Y
24.9
Median 5Y
24.9
Industry
20.7
vs History
12
vs Industry
10
Median 3Y
9.4
Median 5Y
7.2
Industry
3
vs History
53
vs Industry
22
Median 3Y
4.9
Median 5Y
4.6
Industry
2.4
Forward
4.1
vs History
52
vs Industry
36
Median 3Y
5.3
Median 5Y
4.9
Industry
4.8
vs History
69
vs Industry
20
Median 3Y
23.3
Median 5Y
22
Industry
12.2
Forward
15.1
vs History
82
vs Industry
19
Median 3Y
26.4
Median 5Y
24.8
Industry
15.9
Forward
18
vs History
73
vs Industry
21
Median 3Y
28.2
Median 5Y
24.6
Industry
14.7
vs History
73
vs Industry
20
Median 3Y
30.3
Median 5Y
28
Industry
17
vs History
36
vs Industry
22
Median 3Y
4.1
Median 5Y
3.5
Industry
2.4

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
10.3B GBP 4.1 27.9 19.9 21.7
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
431.2B USD 110.7 393.7 485 499.9
DE
SAP SE
XETRA:SAP
247.9B EUR 6.8 35 21.5 24.3
US
Salesforce Inc
NYSE:CRM
248.8B USD 6.2 34.5 20.1 27.7
US
Applovin Corp
NASDAQ:APP
234.2B USD 42.4 82.8 65.6 71.4
US
Intuit Inc
NASDAQ:INTU
187.6B USD 9.7 45.6 31.5 36.5
US
Adobe Inc
NASDAQ:ADBE
146.9B USD 6.3 21.1 15.9 17.5
US
NCR Corp
LSE:0K45
132.8B USD 50.1 -2 177.6 377.5 1 104.5
US
Cadence Design Systems Inc
NASDAQ:CDNS
92B USD 17.6 86.7 49.2 55.7
US
Synopsys Inc
NASDAQ:SNPS
86.6B USD 13.5 43.3 68.7 89
P/S Multiple
Revenue Growth P/S to Growth
UK
Sage Group PLC
LSE:SGE
Average P/S: 21 288.9
4.1
10%
0.4
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
110.7
46%
2.4
DE
SAP SE
XETRA:SAP
6.8
11%
0.6
US
Salesforce Inc
NYSE:CRM
6.2
9%
0.7
US
Applovin Corp
NASDAQ:APP
42.4
28%
1.5
US
Intuit Inc
NASDAQ:INTU
9.7
13%
0.7
US
Adobe Inc
NASDAQ:ADBE
6.3
10%
0.6
US
N
NCR Corp
LSE:0K45
50.1
-8%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
17.6
14%
1.3
US
Synopsys Inc
NASDAQ:SNPS
13.5
21%
0.6
P/E Multiple
Earnings Growth PEG
UK
Sage Group PLC
LSE:SGE
Average P/E: 85.6
27.9
20%
1.4
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
393.7
94%
4.2
DE
SAP SE
XETRA:SAP
35
48%
0.7
US
Salesforce Inc
NYSE:CRM
34.5
31%
1.1
US
Applovin Corp
NASDAQ:APP
82.8
61%
1.4
US
Intuit Inc
NASDAQ:INTU
45.6
31%
1.5
US
Adobe Inc
NASDAQ:ADBE
21.1
26%
0.8
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 177.6
-49%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
86.7
35%
2.5
US
Synopsys Inc
NASDAQ:SNPS
43.3
13%
3.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Sage Group PLC
LSE:SGE
Average EV/EBITDA: 115.5
19.9
17%
1.2
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
485
137%
3.5
DE
SAP SE
XETRA:SAP
21.5
18%
1.2
US
Salesforce Inc
NYSE:CRM
20.1
24%
0.8
US
Applovin Corp
NASDAQ:APP
65.6
52%
1.3
US
Intuit Inc
NASDAQ:INTU
31.5
27%
1.2
US
Adobe Inc
NASDAQ:ADBE
15.9
17%
0.9
US
N
NCR Corp
LSE:0K45
377.5
16%
23.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
49.2
27%
1.8
US
Synopsys Inc
NASDAQ:SNPS
68.7
44%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Sage Group PLC
LSE:SGE
Average EV/EBIT: 194.8
21.7
16%
1.4
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
499.9
141%
3.5
DE
SAP SE
XETRA:SAP
24.3
21%
1.2
US
Salesforce Inc
NYSE:CRM
27.7
33%
0.8
US
Applovin Corp
NASDAQ:APP
71.4
57%
1.3
US
Intuit Inc
NASDAQ:INTU
36.5
32%
1.1
US
Adobe Inc
NASDAQ:ADBE
17.5
20%
0.9
US
N
NCR Corp
LSE:0K45
1 104.5
70%
15.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
55.7
30%
1.9
US
Synopsys Inc
NASDAQ:SNPS
89
49%
1.8