Cyberoo SpA
MIL:CYB

Watchlist Manager
Cyberoo SpA Logo
Cyberoo SpA
MIL:CYB
Watchlist
Price: 1.67 EUR 3.73% Market Closed
Market Cap: 69.2m EUR

Relative Value

The Relative Value of one CYB stock under the Base Case scenario is 3.52 EUR. Compared to the current market price of 1.67 EUR, Cyberoo SpA is Undervalued by 53%.

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
3.52 EUR
Undervaluation 53%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
74
vs Industry
35
Median 3Y
6.2
Median 5Y
6
Industry
2.5
Forward
2.4
vs History
65
vs Industry
31
Median 3Y
34.7
Median 5Y
31.3
Industry
23.1
Forward
12.3
vs History
28
vs Industry
16
Median 3Y
35.2
Median 5Y
25.6
Industry
17.4
vs History
vs Industry
15
Median 3Y
-18.3
Median 5Y
-28.3
Industry
21.6
vs History
71
vs Industry
34
Median 3Y
6.2
Median 5Y
5.6
Industry
3
vs History
74
vs Industry
33
Median 3Y
6.3
Median 5Y
6
Industry
2.5
Forward
2.3
vs History
74
vs Industry
43
Median 3Y
8.4
Median 5Y
8.2
Industry
5
vs History
65
vs Industry
41
Median 3Y
10.8
Median 5Y
9.7
Industry
12.7
Forward
5.6
vs History
65
vs Industry
33
Median 3Y
22
Median 5Y
19.8
Industry
16.4
Forward
8.5
vs History
28
vs Industry
15
Median 3Y
35.4
Median 5Y
25
Industry
15.9
vs History
vs Industry
0
Median 3Y
-16.4
Median 5Y
-28.1
Industry
19.1
vs History
73
vs Industry
39
Median 3Y
4.7
Median 5Y
4.1
Industry
2.5

Multiples Across Competitors

CYB Competitors Multiples
Cyberoo SpA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
IT
Cyberoo SpA
MIL:CYB
68.8m EUR 3 15.7 7.1 10.6
CA
Shopify Inc
NYSE:SHOP
151.1B USD 16.1 93.9 118.8 122.2
US
Snowflake Inc.
NYSE:SNOW
73.9B USD 19.2 -52.8 -58.4 -50.6
US
Cloudflare Inc
NYSE:NET
66.3B USD 37.4 -811.2 -4 813 -427.8
US
Verisign Inc
NASDAQ:VRSN
26.9B USD 17.1 34.1 25.4 26.2
US
GoDaddy Inc
NYSE:GDDY
25.3B USD 5.4 33.5 25.4 28.8
ID
DCI Indonesia Tbk PT
IDX:DCII
358.9T IDR 160.8 334.5 278.6 278.6
US
Twilio Inc
NYSE:TWLO
18.4B USD 4 -541.5 82 3 644.2
US
Okta Inc
NASDAQ:OKTA
17.4B USD 6.5 133.5 122.7 483.1
US
MongoDB Inc
NASDAQ:MDB
17.3B USD 8.2 -200.6 -95.6 -86.6
US
Akamai Technologies Inc
NASDAQ:AKAM
11.6B USD 2.9 25.6 9.4 18.4
P/S Multiple
Revenue Growth P/S to Growth
IT
Cyberoo SpA
MIL:CYB
Average P/S: 25.5
3
16%
0.2
CA
Shopify Inc
NYSE:SHOP
16.1
21%
0.8
US
Snowflake Inc.
NYSE:SNOW
19.2
25%
0.8
US
Cloudflare Inc
NYSE:NET
37.4
27%
1.4
US
Verisign Inc
NASDAQ:VRSN
17.1
6%
2.9
US
GoDaddy Inc
NYSE:GDDY
5.4
8%
0.7
ID
DCI Indonesia Tbk PT
IDX:DCII
160.8
N/A N/A
US
Twilio Inc
NYSE:TWLO
4
9%
0.4
US
Okta Inc
NASDAQ:OKTA
6.5
11%
0.6
US
MongoDB Inc
NASDAQ:MDB
8.2
16%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
2.9
6%
0.5
P/E Multiple
Earnings Growth PEG
IT
Cyberoo SpA
MIL:CYB
Average P/E: 95.8
15.7
15%
1
CA
Shopify Inc
NYSE:SHOP
93.9
15%
6.3
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -52.8 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -811.2 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
34.1
9%
3.8
US
GoDaddy Inc
NYSE:GDDY
33.5
11%
3
ID
DCI Indonesia Tbk PT
IDX:DCII
334.5
N/A N/A
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -541.5 N/A N/A
US
Okta Inc
NASDAQ:OKTA
133.5
195%
0.7
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -200.6 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
25.6
30%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IT
Cyberoo SpA
MIL:CYB
Average EV/EBITDA: 83.7
7.1
16%
0.4
CA
Shopify Inc
NYSE:SHOP
118.8
45%
2.6
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -58.4 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -4 813 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
25.4
7%
3.6
US
GoDaddy Inc
NYSE:GDDY
25.4
23%
1.1
ID
DCI Indonesia Tbk PT
IDX:DCII
278.6
N/A N/A
US
Twilio Inc
NYSE:TWLO
82
102%
0.8
US
Okta Inc
NASDAQ:OKTA
122.7
247%
0.5
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -95.6 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
9.4
14%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IT
Cyberoo SpA
MIL:CYB
Average EV/EBIT: 576.5
10.6
16%
0.7
CA
Shopify Inc
NYSE:SHOP
122.2
45%
2.7
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -50.6 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -427.8 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
26.2
6%
4.4
US
GoDaddy Inc
NYSE:GDDY
28.8
19%
1.5
ID
DCI Indonesia Tbk PT
IDX:DCII
278.6
N/A N/A
US
Twilio Inc
NYSE:TWLO
3 644.2
N/A N/A
US
Okta Inc
NASDAQ:OKTA
483.1
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -86.6 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
18.4
23%
0.8