Zoo Digital Group PLC
LSE:ZOO

Watchlist Manager
Zoo Digital Group PLC Logo
Zoo Digital Group PLC
LSE:ZOO
Watchlist
Price: 14.75 GBX -4.84%
Market Cap: 14.5m GBX

Relative Value

The Relative Value of one ZOO stock under the Base Case scenario is 54.23 GBX. Compared to the current market price of 14.75 GBX, Zoo Digital Group PLC is Undervalued by 73%.

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.

ZOO Relative Value
Base Case
54.23 GBX
Undervaluation 73%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
91
Median 3Y
1.3
Median 5Y
1.8
Industry
2.5
Forward
0
vs History
vs Industry
46
Median 3Y
-1.3
Median 5Y
-2.7
Industry
23.1
Forward
-0
vs History
vs Industry
23
Median 3Y
8.7
Median 5Y
13.9
Industry
17.4
vs History
vs Industry
42
Median 3Y
-1.7
Median 5Y
20
Industry
21.7
vs History
90
vs Industry
82
Median 3Y
2.1
Median 5Y
5.1
Industry
3
vs History
vs Industry
Median 3Y
-0.8
Median 5Y
-0.5
Industry
2.5
Forward
-0
vs History
vs Industry
Median 3Y
-3.2
Median 5Y
-1.6
Industry
5
vs History
31
vs Industry
28
Median 3Y
1.7
Median 5Y
3.4
Industry
12.7
Forward
-0.2
vs History
31
vs Industry
50
Median 3Y
1.9
Median 5Y
1.1
Industry
16.4
Forward
0
vs History
31
vs Industry
51
Median 3Y
1.2
Median 5Y
2.1
Industry
15.8
vs History
47
vs Industry
48
Median 3Y
1.3
Median 5Y
3.6
Industry
19
vs History
vs Industry
Median 3Y
-1.4
Median 5Y
-1
Industry
2.5

Multiples Across Competitors

ZOO Competitors Multiples
Zoo Digital Group PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Zoo Digital Group PLC
LSE:ZOO
13.9m GBP 0.4 -1.4 12.5 3.4
US
Palantir Technologies Inc
NYSE:PLTR
361.2B USD 115.9 632.8 817.1 877.1
DE
SAP SE
XETRA:SAP
308.9B EUR 8.8 54 29.1 33.3
US
Salesforce Inc
NYSE:CRM
249.3B USD 6.5 40.2 21.2 30.4
US
Intuit Inc
NASDAQ:INTU
210.8B USD 11.6 60.8 38.4 45.1
US
NCR Corp
LSE:0K45
186.1B USD 54 201.8 581.3 4 146.9
US
Adobe Inc
NASDAQ:ADBE
156.1B USD 6.9 22.7 17.9 19.7
US
Applovin Corp
NASDAQ:APP
123.1B USD 24 64.1 45 52.8
US
Microstrategy Inc
NASDAQ:MSTR
120.1B USD 261.6 -22.5 -3 726.6 -1 929.4
US
Synopsys Inc
NASDAQ:SNPS
91.4B USD 14.7 42.2 55.6 67.1
US
Cadence Design Systems Inc
NASDAQ:CDNS
87.6B USD 18 81 51.3 58.5
P/E Multiple
Earnings Growth PEG
UK
Zoo Digital Group PLC
LSE:ZOO
Average P/E: 133.3
Negative Multiple: -1.4
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
632.8
73%
8.7
DE
SAP SE
XETRA:SAP
54
50%
1.1
US
Salesforce Inc
NYSE:CRM
40.2
31%
1.3
US
Intuit Inc
NASDAQ:INTU
60.8
37%
1.6
US
N
NCR Corp
LSE:0K45
201.8
-46%
N/A
US
Adobe Inc
NASDAQ:ADBE
22.7
27%
0.8
US
Applovin Corp
NASDAQ:APP
64.1
45%
1.4
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -22.5 N/A N/A
US
Synopsys Inc
NASDAQ:SNPS
42.2
11%
3.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
81
33%
2.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Zoo Digital Group PLC
LSE:ZOO
Average EV/EBITDA: 167
12.5
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
817.1
109%
7.5
DE
SAP SE
XETRA:SAP
29.1
19%
1.5
US
Salesforce Inc
NYSE:CRM
21.2
24%
0.9
US
Intuit Inc
NASDAQ:INTU
38.4
28%
1.4
US
N
NCR Corp
LSE:0K45
581.3
12%
48.4
US
Adobe Inc
NASDAQ:ADBE
17.9
17%
1.1
US
Applovin Corp
NASDAQ:APP
45
42%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -3 726.6 N/A N/A
US
Synopsys Inc
NASDAQ:SNPS
55.6
34%
1.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
51.3
27%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Zoo Digital Group PLC
LSE:ZOO
Average EV/EBIT: 533.4
3.4
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
877.1
110%
8
DE
SAP SE
XETRA:SAP
33.3
21%
1.6
US
Salesforce Inc
NYSE:CRM
30.4
33%
0.9
US
Intuit Inc
NASDAQ:INTU
45.1
37%
1.2
US
N
NCR Corp
LSE:0K45
4 146.9
90%
46.1
US
Adobe Inc
NASDAQ:ADBE
19.7
20%
1
US
Applovin Corp
NASDAQ:APP
52.8
45%
1.2
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 929.4 N/A N/A
US
Synopsys Inc
NASDAQ:SNPS
67.1
39%
1.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
58.5
28%
2.1