Agora Inc
NASDAQ:API

Watchlist Manager
Agora Inc Logo
Agora Inc
NASDAQ:API
Watchlist
Price: 3.46 USD -3.35% Market Closed
Market Cap: 323.5m USD

Relative Value

The Relative Value of one API stock under the Base Case scenario is 3.09 USD. Compared to the current market price of 3.46 USD, Agora Inc is Overvalued by 11%.

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.

API Relative Value
Base Case
3.09 USD
Overvaluation 11%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
48
vs Industry
36
Median 3Y
1.9
Median 5Y
2.4
Industry
2.4
Forward
2.3
vs History
vs Industry
Median 3Y
-3.2
Median 5Y
-8.6
Industry
22.5
Forward
-190.3
vs History
22
vs Industry
13
Median 3Y
-11.2
Median 5Y
-10.8
Industry
17
vs History
3
vs Industry
Median 3Y
-8.1
Median 5Y
-20.2
Industry
21.4
vs History
50
vs Industry
78
Median 3Y
0.5
Median 5Y
0.6
Industry
2.9
vs History
35
vs Industry
53
Median 3Y
0.1
Median 5Y
0.5
Industry
2.4
Forward
1.6
vs History
35
vs Industry
63
Median 3Y
0.2
Median 5Y
0.8
Industry
4.9
vs History
vs Industry
54
Median 3Y
-0.2
Median 5Y
-1.1
Industry
12.6
Forward
-18.7
vs History
vs Industry
51
Median 3Y
-0.2
Median 5Y
-1.2
Industry
16.3
Forward
-15.2
vs History
22
vs Industry
41
Median 3Y
0.9
Median 5Y
0.9
Industry
15.4
vs History
vs Industry
47
Median 3Y
-0.1
Median 5Y
-3.3
Industry
18.7
vs History
43
vs Industry
80
Median 3Y
0.1
Median 5Y
0.2
Industry
2.4

Multiples Across Competitors

API Competitors Multiples
Agora Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Agora Inc
NASDAQ:API
323.5m USD 2.4 -9.8 -5.8 -5.3
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
309.7B EUR 8.8 54 29.2 33.4
US
Palantir Technologies Inc
NYSE:PLTR
309.7B USD 99.4 542.6 698.9 750.2
US
Salesforce Inc
NYSE:CRM
251B USD 6.5 40.5 21.3 30.6
US
Intuit Inc
NASDAQ:INTU
213.5B USD 11.7 61.6 38.9 45.7
US
Adobe Inc
NASDAQ:ADBE
175.4B USD 8 26 19.7 21.8
US
NCR Corp
LSE:0K45
140B USD 40.6 151.8 437.6 3 121.8
US
Applovin Corp
NASDAQ:APP
136B USD 26.5 70.9 49.6 58.2
US
Microstrategy Inc
NASDAQ:MSTR
99.1B USD 215.8 -18.6 -3 114.9 -1 612.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
79.9B USD 16.4 73.9 46.8 53.4
P/S Multiple
Revenue Growth P/S to Growth
CN
Agora Inc
NASDAQ:API
Average P/S: 21 304.3
2.4
12%
0.2
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.8
12%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
99.4
34%
2.9
US
Salesforce Inc
NYSE:CRM
6.5
10%
0.7
US
Intuit Inc
NASDAQ:INTU
11.7
13%
0.9
US
Adobe Inc
NASDAQ:ADBE
8
10%
0.8
US
N
NCR Corp
LSE:0K45
40.6
-8%
N/A
US
Applovin Corp
NASDAQ:APP
26.5
24%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
215.8
3%
71.9
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.4
13%
1.3
P/E Multiple
Earnings Growth PEG
CN
Agora Inc
NASDAQ:API
Average P/E: 127.6
Negative Multiple: -9.8
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
54
50%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
542.6
73%
7.4
US
Salesforce Inc
NYSE:CRM
40.5
32%
1.3
US
Intuit Inc
NASDAQ:INTU
61.6
34%
1.8
US
Adobe Inc
NASDAQ:ADBE
26
26%
1
US
N
NCR Corp
LSE:0K45
151.8
-47%
N/A
US
Applovin Corp
NASDAQ:APP
70.9
44%
1.6
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -18.6 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
73.9
33%
2.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Agora Inc
NASDAQ:API
Average EV/EBITDA: 167.7
Negative Multiple: -5.8
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
29.2
19%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
698.9
109%
6.4
US
Salesforce Inc
NYSE:CRM
21.3
23%
0.9
US
Intuit Inc
NASDAQ:INTU
38.9
28%
1.4
US
Adobe Inc
NASDAQ:ADBE
19.7
17%
1.2
US
N
NCR Corp
LSE:0K45
437.6
12%
36.5
US
Applovin Corp
NASDAQ:APP
49.6
42%
1.2
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -3 114.9 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
46.8
27%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Agora Inc
NASDAQ:API
Average EV/EBIT: 514.4
Negative Multiple: -5.3
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
33.4
21%
1.6
US
Palantir Technologies Inc
NYSE:PLTR
750.2
110%
6.8
US
Salesforce Inc
NYSE:CRM
30.6
32%
1
US
Intuit Inc
NASDAQ:INTU
45.7
37%
1.2
US
Adobe Inc
NASDAQ:ADBE
21.8
20%
1.1
US
N
NCR Corp
LSE:0K45
3 121.8
90%
34.7
US
Applovin Corp
NASDAQ:APP
58.2
45%
1.3
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 612.7 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
53.4
28%
1.9