Cyberoo SpA
MIL:CYB

Watchlist Manager
Cyberoo SpA Logo
Cyberoo SpA
MIL:CYB
Watchlist
Price: 1.435 EUR -0.69%
Market Cap: 59.4m EUR

Relative Value

The Relative Value of one CYB stock under the Base Case scenario is 3.446 EUR. Compared to the current market price of 1.435 EUR, Cyberoo SpA is Undervalued by 58%.

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.

CYB Relative Value
Base Case
3.446 EUR
Undervaluation 58%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
35
Median 3Y
6.1
Median 5Y
6
Industry
2.4
Forward
2
vs History
73
vs Industry
31
Median 3Y
31.9
Median 5Y
31.3
Industry
22.5
Forward
10.7
vs History
71
vs Industry
16
Median 3Y
25.6
Median 5Y
25.3
Industry
16.2
vs History
vs Industry
15
Median 3Y
-20.3
Median 5Y
-25.8
Industry
20.8
vs History
92
vs Industry
34
Median 3Y
6.1
Median 5Y
5.6
Industry
3
vs History
82
vs Industry
33
Median 3Y
6
Median 5Y
6
Industry
2.4
Forward
2.2
vs History
82
vs Industry
43
Median 3Y
7.9
Median 5Y
8.2
Industry
4.9
vs History
73
vs Industry
41
Median 3Y
9.9
Median 5Y
9.7
Industry
12.3
Forward
5.2
vs History
69
vs Industry
33
Median 3Y
20.8
Median 5Y
19.8
Industry
15.8
Forward
7.8
vs History
68
vs Industry
15
Median 3Y
25.6
Median 5Y
24.9
Industry
14.8
vs History
vs Industry
0
Median 3Y
-17.3
Median 5Y
-23.5
Industry
17.4
vs History
95
vs Industry
39
Median 3Y
4.6
Median 5Y
4.1
Industry
2.4

Multiples Across Competitors

CYB Competitors Multiples
Cyberoo SpA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IT
Cyberoo SpA
MIL:CYB
60m EUR 2.6 15.4 7 11
CA
Shopify Inc
NYSE:SHOP
220.5B USD 20.7 124.4 159 162.9
US
Snowflake Inc.
NYSE:SNOW
75.6B USD 17.3 -56.4 -63.1 -53.5
US
Cloudflare Inc
NYSE:NET
68.2B USD 34 -663.2 -4 278.7 -349.5
ID
DCI Indonesia Tbk PT
IDX:DCII
584T IDR 221.8 498.3 415.4 415.4
US
MongoDB Inc
NASDAQ:MDB
33.5B USD 14.7 -481 -234.8 -200.4
US
Verisign Inc
NASDAQ:VRSN
22.7B USD 14 28.2 21.1 21.7
US
Twilio Inc
NYSE:TWLO
21.4B USD 4.3 315.6 64.8 181.8
US
GoDaddy Inc
NYSE:GDDY
17B USD 3.5 20.8 16.5 18.3
US
Okta Inc
NASDAQ:OKTA
15.9B USD 5.7 82.4 61.7 110.2
US
Akamai Technologies Inc
NASDAQ:AKAM
12.5B USD 3.1 25 11.7 24.4
P/S Multiple
Revenue Growth P/S to Growth
IT
Cyberoo SpA
MIL:CYB
Average P/S: 31.1
2.6
16%
0.2
CA
Shopify Inc
NYSE:SHOP
20.7
25%
0.8
US
Snowflake Inc.
NYSE:SNOW
17.3
26%
0.7
US
Cloudflare Inc
NYSE:NET
34
28%
1.2
ID
DCI Indonesia Tbk PT
IDX:DCII
221.8
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
14.7
18%
0.8
US
Verisign Inc
NASDAQ:VRSN
14
6%
2.3
US
Twilio Inc
NYSE:TWLO
4.3
10%
0.4
US
GoDaddy Inc
NYSE:GDDY
3.5
8%
0.4
US
Okta Inc
NASDAQ:OKTA
5.7
11%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
3.1
6%
0.5
P/E Multiple
Earnings Growth PEG
IT
Cyberoo SpA
MIL:CYB
Average P/E: 138.8
15.4
15%
1
CA
Shopify Inc
NYSE:SHOP
124.4
14%
8.9
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -56.4 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -663.2 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
498.3
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -481 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
28.2
7%
4
US
Twilio Inc
NYSE:TWLO
315.6
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
20.8
11%
1.9
US
Okta Inc
NASDAQ:OKTA
82.4
197%
0.4
US
Akamai Technologies Inc
NASDAQ:AKAM
25
33%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IT
Cyberoo SpA
MIL:CYB
Average EV/EBITDA: 94.6
7
16%
0.4
CA
Shopify Inc
NYSE:SHOP
159
46%
3.5
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -63.1 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -4 278.7 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
415.4
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -234.8 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.1
8%
2.6
US
Twilio Inc
NYSE:TWLO
64.8
104%
0.6
US
GoDaddy Inc
NYSE:GDDY
16.5
22%
0.7
US
Okta Inc
NASDAQ:OKTA
61.7
246%
0.3
US
Akamai Technologies Inc
NASDAQ:AKAM
11.7
16%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IT
Cyberoo SpA
MIL:CYB
Average EV/EBIT: 118.2
11
16%
0.7
CA
Shopify Inc
NYSE:SHOP
162.9
45%
3.6
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -53.5 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -349.5 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
415.4
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -200.4 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.7
6%
3.6
US
Twilio Inc
NYSE:TWLO
181.8
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
18.3
21%
0.9
US
Okta Inc
NASDAQ:OKTA
110.2
N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
24.4
26%
0.9