Cyberoo SpA
MIL:CYB

Watchlist Manager
Cyberoo SpA Logo
Cyberoo SpA
MIL:CYB
Watchlist
Price: 1.67 EUR -1.76%
Market Cap: 69.2m EUR

Relative Value

The Relative Value of one CYB stock under the Base Case scenario is 3.49 EUR. Compared to the current market price of 1.67 EUR, Cyberoo SpA is Undervalued by 52%.

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
3.49 EUR
Undervaluation 52%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
35
Median 3Y
6.2
Median 5Y
6
Industry
2.5
Forward
2.4
vs History
63
vs Industry
31
Median 3Y
34.7
Median 5Y
31.3
Industry
23.1
Forward
12.3
vs History
25
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
21.7
vs History
68
vs Industry
34
Median 3Y
6.2
Median 5Y
5.6
Industry
3
vs History
73
vs Industry
33
Median 3Y
6.3
Median 5Y
6
Industry
2.5
Forward
2.3
vs History
73
vs Industry
43
Median 3Y
8.4
Median 5Y
8.2
Industry
5
vs History
63
vs Industry
41
Median 3Y
10.8
Median 5Y
9.7
Industry
12.7
Forward
5.6
vs History
63
vs Industry
33
Median 3Y
22
Median 5Y
19.8
Industry
16.4
Forward
8.5
vs History
26
vs Industry
15
Median 3Y
35.4
Median 5Y
25
Industry
15.8
vs History
vs Industry
0
Median 3Y
-16.4
Median 5Y
-28.1
Industry
19
vs History
69
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
149.2B USD 15.9 92.7 117.2 120.6
US
Snowflake Inc.
NYSE:SNOW
71B USD 18.5 -50.8 -56 -48.5
US
Cloudflare Inc
NYSE:NET
64.8B USD 36.6 -792.9 -4 703.8 -418.1
US
Verisign Inc
NASDAQ:VRSN
26.5B USD 16.8 33.5 25 25.8
US
GoDaddy Inc
NYSE:GDDY
23.9B USD 5.1 31.7 24.2 27.4
ID
DCI Indonesia Tbk PT
IDX:DCII
443.5T IDR 198.7 413.4 344.2 344.2
US
Twilio Inc
NYSE:TWLO
19.3B USD 4.2 -568 86.4 3 838
US
MongoDB Inc
NASDAQ:MDB
17.1B USD 8.1 -198 -94.2 -85.3
US
Okta Inc
NASDAQ:OKTA
15.9B USD 5.9 122.7 111.3 437.8
US
Akamai Technologies Inc
NASDAQ:AKAM
11.2B USD 2.8 24.8 9.1 17.8
P/S Multiple
Revenue Growth P/S to Growth
IT
Cyberoo SpA
MIL:CYB
Average P/S: 28.7
3
16%
0.2
CA
Shopify Inc
NYSE:SHOP
15.9
21%
0.8
US
Snowflake Inc.
NYSE:SNOW
18.5
24%
0.8
US
Cloudflare Inc
NYSE:NET
36.6
27%
1.4
US
Verisign Inc
NASDAQ:VRSN
16.8
6%
2.8
US
GoDaddy Inc
NYSE:GDDY
5.1
8%
0.6
ID
DCI Indonesia Tbk PT
IDX:DCII
198.7
N/A N/A
US
Twilio Inc
NYSE:TWLO
4.2
9%
0.5
US
MongoDB Inc
NASDAQ:MDB
8.1
17%
0.5
US
Okta Inc
NASDAQ:OKTA
5.9
11%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
2.8
6%
0.5
P/E Multiple
Earnings Growth PEG
IT
Cyberoo SpA
MIL:CYB
Average P/E: 104.9
15.7
15%
1
CA
Shopify Inc
NYSE:SHOP
92.7
15%
6.2
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -50.8 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -792.9 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
33.5
9%
3.7
US
GoDaddy Inc
NYSE:GDDY
31.7
11%
2.9
ID
DCI Indonesia Tbk PT
IDX:DCII
413.4
N/A N/A
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -568 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -198 N/A N/A
US
Okta Inc
NASDAQ:OKTA
122.7
198%
0.6
US
Akamai Technologies Inc
NASDAQ:AKAM
24.8
29%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IT
Cyberoo SpA
MIL:CYB
Average EV/EBITDA: 90.6
7.1
16%
0.4
CA
Shopify Inc
NYSE:SHOP
117.2
45%
2.6
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -56 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -4 703.8 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
25
7%
3.6
US
GoDaddy Inc
NYSE:GDDY
24.2
23%
1.1
ID
DCI Indonesia Tbk PT
IDX:DCII
344.2
N/A N/A
US
Twilio Inc
NYSE:TWLO
86.4
102%
0.8
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -94.2 N/A N/A
US
Okta Inc
NASDAQ:OKTA
111.3
247%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
9.1
14%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IT
Cyberoo SpA
MIL:CYB
Average EV/EBIT: 602.8
10.6
16%
0.7
CA
Shopify Inc
NYSE:SHOP
120.6
45%
2.7
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -48.5 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -418.1 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
25.8
6%
4.3
US
GoDaddy Inc
NYSE:GDDY
27.4
19%
1.4
ID
DCI Indonesia Tbk PT
IDX:DCII
344.2
N/A N/A
US
Twilio Inc
NYSE:TWLO
3 838
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -85.3 N/A N/A
US
Okta Inc
NASDAQ:OKTA
437.8
N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
17.8
23%
0.8