Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in

Shearwater Group PLC
LSE:SWG

Watchlist Manager
Shearwater Group PLC Logo
Shearwater Group PLC
LSE:SWG
Watchlist
Price: 50.5 GBX Market Closed
Market Cap: £12m
Write Note Create Alert Ask AI

Relative Value

The Relative Value of one SWG stock under the Base Case scenario is 43.85 GBX. Compared to the current market price of 50.5 GBX, Shearwater Group PLC is Overvalued by 13%.

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.

SWG Relative Value
Base Case
43.85 GBX
Overvaluation 13%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

P/S
View Details
P/E
View Details
P/OCF
View Details
P/FCFE
View Details
P/B
View Details
EV/S
View Details
EV/GP
View Details
EV/EBITDA
View Details
EV/EBIT
View Details
EV/OCF
View Details
EV/FCFF
View Details
EV/IC
View Details

Multiples Across Competitors

SWG Competitors Multiples
Shearwater Group PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Shearwater Group PLC
LSE:SWG
12m GBP 0.3 -1 3.2 -3.4
US
Microsoft Corp
NASDAQ:MSFT
2.9T USD 9.6 24.5 16.3 20.5
US
Oracle Corp
NYSE:ORCL
391.6B USD 6.4 25.4 18 24.5
US
Palo Alto Networks Inc
NASDAQ:PANW
106.4B USD 11.1 95.2 63.3 80.7
US
ServiceNow Inc
NYSE:NOW
105.9B USD 8 60.6 39.3 55.2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
95.7B USD 21 -304.8 -1 651.3 -289.3
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.9 22.1 37.3
US
Fortinet Inc
NASDAQ:FTNT
58.5B USD 8.9 31.2 25.7 27.6
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
27.4B USD 9.6 -661.3 9 642.2 -190.2
IL
Cyberark Software Ltd
NASDAQ:CYBR
19.4B USD 14.8 -85.2 -1 759.3 -138.3
P/E Multiple
Earnings Growth PEG
UK
Shearwater Group PLC
LSE:SWG
Average P/E: 147
Negative Multiple: -1 		N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
24.5
18%
1.4
US
Oracle Corp
NYSE:ORCL
25.4
36%
0.7
US
Palo Alto Networks Inc
NASDAQ:PANW
95.2
46%
2.1
US
ServiceNow Inc
NYSE:NOW
60.6
48%
1.3
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -304.8 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.9
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
31.2
12%
2.6
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -661.3 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -85.2 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Shearwater Group PLC
LSE:SWG
Average EV/EBITDA: 1 122.1
3.2
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
16.3
19%
0.9
US
Oracle Corp
NYSE:ORCL
18
44%
0.4
US
Palo Alto Networks Inc
NASDAQ:PANW
63.3
41%
1.5
US
ServiceNow Inc
NYSE:NOW
39.3
43%
0.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -1 651.3
185%
N/A
US
V
VMware Inc
XETRA:BZF1
22.1
19%
1.2
US
Fortinet Inc
NASDAQ:FTNT
25.7
17%
1.5
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
9 642.2
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -1 759.3 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Shearwater Group PLC
LSE:SWG
Average EV/EBIT: 88.9
Negative Multiple: -3.4 		N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
20.5
17%
1.2
US
Oracle Corp
NYSE:ORCL
24.5
38%
0.6
US
Palo Alto Networks Inc
NASDAQ:PANW
80.7
50%
1.6
US
ServiceNow Inc
NYSE:NOW
55.2
59%
0.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -289.3 N/A N/A
US
V
VMware Inc
XETRA:BZF1
37.3
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
27.6
17%
1.6
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -190.2 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -138.3 N/A N/A

See Also

Summary
SWG intrinsic value, competitors valuation, and company profile.
DCF Valuation
SWG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SWG stock valuation using valuation multiples.
Wall Street Estimates
SWG price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SWG stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 315,400+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.