T

Tialis Essential IT PLC
LSE:TIA

Watchlist Manager
Tialis Essential IT PLC
LSE:TIA
Watchlist
Price: 65 GBX Market Closed
Market Cap: 25.9m GBX

Relative Value

The Relative Value of one TIA stock under the Base Case scenario is 66.68 GBX. Compared to the current market price of 65 GBX, Tialis Essential IT PLC is Undervalued by 3%.

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.

TIA Relative Value
Base Case
66.68 GBX
Undervaluation 3%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
79
Median 3Y
1.1
Median 5Y
1.5
Industry
2.4
Forward
1.4
vs History
vs Industry
Median 3Y
-14.3
Median 5Y
-16.2
Industry
22.4
Forward
25.2
vs History
26
vs Industry
53
Median 3Y
18
Median 5Y
30.3
Industry
16.1
vs History
vs Industry
8
Median 3Y
19.3
Median 5Y
46.7
Industry
20.7
vs History
3
vs Industry
49
Median 3Y
3.5
Median 5Y
3.1
Industry
3
vs History
55
vs Industry
75
Median 3Y
1.3
Median 5Y
1.8
Industry
2.4
Forward
1.5
vs History
52
vs Industry
64
Median 3Y
4.4
Median 5Y
5.7
Industry
4.8
vs History
vs Industry
39
Median 3Y
10.9
Median 5Y
13.2
Industry
12.2
Forward
13.6
vs History
vs Industry
30
Median 3Y
-12.6
Median 5Y
-7.6
Industry
15.9
Forward
16.8
vs History
46
vs Industry
48
Median 3Y
21.6
Median 5Y
37.2
Industry
14.7
vs History
46
vs Industry
43
Median 3Y
27.5
Median 5Y
38.6
Industry
17
vs History
42
vs Industry
61
Median 3Y
2.4
Median 5Y
3.5
Industry
2.4

Multiples Across Competitors

TIA Competitors Multiples
Tialis Essential IT 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
Tialis Essential IT PLC
LSE:TIA
25.9m GBP 1.4 -8.2 -892.3 -13
CA
Shopify Inc
NYSE:SHOP
209.6B USD 19.6 117.7 150.9 154.6
US
Snowflake Inc.
NYSE:SNOW
77.5B USD 17.7 -57.4 -64.2 -54.5
US
Cloudflare Inc
NYSE:NET
70.4B USD 35 -682 -4 420.6 -361.1
ID
DCI Indonesia Tbk PT
IDX:DCII
572T IDR 217.3 488.1 406.9 406.9
US
MongoDB Inc
NASDAQ:MDB
33B USD 14.2 -465.7 -236.6 -197.4
US
Verisign Inc
NASDAQ:VRSN
23.2B USD 14.3 28.6 21.5 22.1
US
Twilio Inc
NYSE:TWLO
19.4B USD 4 288 58.2 163.3
US
GoDaddy Inc
NYSE:GDDY
17.4B USD 3.6 21 16.8 18.7
US
Okta Inc
NASDAQ:OKTA
15.2B USD 5.4 78.1 58.5 104.6
US
Akamai Technologies Inc
NASDAQ:AKAM
12B USD 2.9 23.7 11.3 23.5
P/S Multiple
Revenue Growth P/S to Growth
UK
T
Tialis Essential IT PLC
LSE:TIA
Average P/S: 30.5
1.4
N/A N/A
CA
Shopify Inc
NYSE:SHOP
19.6
25%
0.8
US
Snowflake Inc.
NYSE:SNOW
17.7
26%
0.7
US
Cloudflare Inc
NYSE:NET
35
28%
1.2
ID
DCI Indonesia Tbk PT
IDX:DCII
217.3
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
14.2
18%
0.8
US
Verisign Inc
NASDAQ:VRSN
14.3
6%
2.4
US
Twilio Inc
NYSE:TWLO
4
10%
0.4
US
GoDaddy Inc
NYSE:GDDY
3.6
8%
0.4
US
Okta Inc
NASDAQ:OKTA
5.4
11%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
2.9
6%
0.5
P/E Multiple
Earnings Growth PEG
UK
T
Tialis Essential IT PLC
LSE:TIA
Average P/E: 149.3
Negative Multiple: -8.2
N/A N/A
CA
Shopify Inc
NYSE:SHOP
117.7
14%
8.4
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -57.4 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -682 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
488.1
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -465.7 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
28.6
7%
4.1
US
Twilio Inc
NYSE:TWLO
288
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
21
11%
1.9
US
Okta Inc
NASDAQ:OKTA
78.1
197%
0.4
US
Akamai Technologies Inc
NASDAQ:AKAM
23.7
33%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
T
Tialis Essential IT PLC
LSE:TIA
Average EV/EBITDA: 103.4
Negative Multiple: -892.3
N/A N/A
CA
Shopify Inc
NYSE:SHOP
150.9
46%
3.3
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -64.2 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -4 420.6 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
406.9
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -236.6 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.5
8%
2.7
US
Twilio Inc
NYSE:TWLO
58.2
104%
0.6
US
GoDaddy Inc
NYSE:GDDY
16.8
22%
0.8
US
Okta Inc
NASDAQ:OKTA
58.5
246%
0.2
US
Akamai Technologies Inc
NASDAQ:AKAM
11.3
16%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
T
Tialis Essential IT PLC
LSE:TIA
Average EV/EBIT: 127.7
Negative Multiple: -13
N/A N/A
CA
Shopify Inc
NYSE:SHOP
154.6
45%
3.4
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -54.5 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -361.1 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
406.9
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -197.4 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
22.1
6%
3.7
US
Twilio Inc
NYSE:TWLO
163.3
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
18.7
21%
0.9
US
Okta Inc
NASDAQ:OKTA
104.6
N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
23.5
26%
0.9