Shearwater Group PLC
LSE:SWG
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBIT
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBIT (EV/EBIT) ratio compares a company`s total enterprise value to its earnings before interest and taxes. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBIT returns to its Industry Average (0), the stock would be worth GBX-1.93 (105% downside from current price).
| Scenario | EV/EBIT Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | -0.5 | GBX38 |
0%
|
| Industry Average | 0 | GBX-1.93 |
-105%
|
| Country Average | 0 | GBX-2.08 |
-105%
|
Forward EV/EBIT
Today’s price vs future ebit
| Today's Enterprise Value | EBIT | Forward EV/EBIT | ||
|---|---|---|---|---|
|
GBX7.1m
|
/ |
Jan 2026
£-12.8m
|
= |
|
|
GBX7.1m
|
/ |
Jun 2026
£1m
|
= |
|
Forward EV/EBIT shows whether today’s EV/EBIT still looks high or low once future ebit are taken into account.
Peer Comparison
| Market Cap | EV/EBIT | P/E | ||||
|---|---|---|---|---|---|---|
| UK |
|
Shearwater Group PLC
LSE:SWG
|
9.1m GBP | -0.5 | -0.8 | |
| US |
|
Microsoft Corp
NASDAQ:MSFT
|
3.2T USD | 22.1 | 26.5 | |
| US |
|
Oracle Corp
NYSE:ORCL
|
498.2B USD | 28.6 | 30.8 | |
| US |
|
Palo Alto Networks Inc
NASDAQ:PANW
|
145.7B USD | 100.2 | 97.9 | |
| US |
|
CrowdStrike Holdings Inc
NASDAQ:CRWD
|
113.5B USD | -438.8 | -698.7 | |
| US |
|
ServiceNow Inc
NYSE:NOW
|
93.4B USD | 47.8 | 53.2 | |
| US |
V
|
VMware Inc
XETRA:BZF1
|
58B EUR | 37.2 | 47.9 | |
| US |
|
Fortinet Inc
NASDAQ:FTNT
|
62.7B USD | 28.7 | 33.8 | |
| CN |
K
|
Knowledge Atlas Technology JSC Ltd
HKEX:2513
|
452.6B HKD | -103.3 | -83.9 | |
| US |
|
Xperi Holding Corp
LSE:0M2A
|
54.6B USD | 274.8 | 491.7 | |
| CN |
|
MiniMax Group Inc
HKEX:100
|
262.2B HKD | -19.3 | -17.9 |
Market Distribution
| Min | 0 |
| 30th Percentile | 0 |
| Median | 0 |
| 70th Percentile | 0.1 |
| Max | 1 015 |
Other Multiples
Shearwater Group PLC
Glance View
Shearwater Group Plc provides digital resilience solutions and services. The firm operates through two segments: software and services. The Software segment designs and builds software to enable its clients to secure their corporate environments and helps make them compliant with applicable regulations. The Services segment is focused on delivering the Company’s managed security and cyber solutions, testing, advisory and consultancy offerings, as well as its strategic third-party partners’ technical solutions. The firm provides services to its clients in approximately 46 countries globally. Its wholly owned subsidiaries include Shearwater Subco Limited, SecurEnvoy Limited, GeoLang Holdings Limited, Brookcourt Solutions Limited, Pentest Limited and Primavera (Jersey) Limited.
