Crexendo Inc
NASDAQ:CXDO

Watchlist Manager
Crexendo Inc Logo
Crexendo Inc
NASDAQ:CXDO
Watchlist
Price: 6.71 USD -0.59%
Market Cap: 206.2m USD

Relative Value

The Relative Value of one CXDO stock under the Base Case scenario is 7.66 USD. Compared to the current market price of 6.71 USD, Crexendo Inc is Undervalued by 12%.

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.

CXDO Relative Value
Base Case
7.66 USD
Undervaluation 12%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
26
vs Industry
43
Median 3Y
2.3
Median 5Y
2.4
Industry
2.4
Forward
3
vs History
28
vs Industry
7
Median 3Y
44.6
Median 5Y
15.8
Industry
22.5
Forward
20.7
vs History
42
vs Industry
23
Median 3Y
21.7
Median 5Y
21.3
Industry
16.2
vs History
36
vs Industry
23
Median 3Y
22.7
Median 5Y
19.9
Industry
20.8
vs History
14
vs Industry
38
Median 3Y
2.6
Median 5Y
2
Industry
3
vs History
26
vs Industry
44
Median 3Y
2
Median 5Y
2.2
Industry
2.4
Forward
2.6
vs History
30
vs Industry
55
Median 3Y
2.7
Median 5Y
3
Industry
4.8
vs History
38
vs Industry
17
Median 3Y
22
Median 5Y
21.7
Industry
12.2
Forward
17.4
vs History
41
vs Industry
7
Median 3Y
42.2
Median 5Y
-1
Industry
15.9
Forward
46.5
vs History
42
vs Industry
25
Median 3Y
18.7
Median 5Y
18.6
Industry
14.7
vs History
28
vs Industry
25
Median 3Y
18.7
Median 5Y
9
Industry
17
vs History
12
vs Industry
33
Median 3Y
2.6
Median 5Y
1.8
Industry
2.5

Multiples Across Competitors

CXDO Competitors Multiples
Crexendo Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Crexendo Inc
NASDAQ:CXDO
206m USD 3.1 47.3 23.7 42.4
CA
Shopify Inc
NYSE:SHOP
207.8B USD 19.4 116.7 149.6 153.2
US
Snowflake Inc.
NYSE:SNOW
75.5B USD 18.5 -55.1 -60.4 -51.9
US
Cloudflare Inc
NYSE:NET
70.1B USD 34.9 -680.9 -4 405.8 -359.9
ID
DCI Indonesia Tbk PT
IDX:DCII
572T IDR 217.3 488.1 406.9 406.9
US
MongoDB Inc
NASDAQ:MDB
32.9B USD 14.3 -468 -235.6 -196.6
US
Verisign Inc
NASDAQ:VRSN
23.2B USD 14.3 28.6 21.5 22.1
US
Twilio Inc
NYSE:TWLO
19.3B USD 4 290.4 58 162.7
US
GoDaddy Inc
NYSE:GDDY
17.5B USD 3.6 21.1 16.9 18.8
US
Okta Inc
NASDAQ:OKTA
15B USD 5.4 89.5 68.8 146.7
US
Akamai Technologies Inc
NASDAQ:AKAM
12.1B USD 2.9 23.9 11.3 23.7
P/S Multiple
Revenue Growth P/S to Growth
US
Crexendo Inc
NASDAQ:CXDO
Average P/S: 30.7
3.1
13%
0.2
CA
Shopify Inc
NYSE:SHOP
19.4
24%
0.8
US
Snowflake Inc.
NYSE:SNOW
18.5
26%
0.7
US
Cloudflare Inc
NYSE:NET
34.9
28%
1.2
ID
DCI Indonesia Tbk PT
IDX:DCII
217.3
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
14.3
18%
0.8
US
Verisign Inc
NASDAQ:VRSN
14.3
6%
2.4
US
Twilio Inc
NYSE:TWLO
4
10%
0.4
US
GoDaddy Inc
NYSE:GDDY
3.6
8%
0.4
US
Okta Inc
NASDAQ:OKTA
5.4
11%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
2.9
6%
0.5
P/E Multiple
Earnings Growth PEG
US
Crexendo Inc
NASDAQ:CXDO
Average P/E: 138.2
47.3
101%
0.5
CA
Shopify Inc
NYSE:SHOP
116.7
16%
7.3
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -55.1 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -680.9 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
488.1
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -468 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
28.6
8%
3.6
US
Twilio Inc
NYSE:TWLO
290.4
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
21.1
12%
1.8
US
Okta Inc
NASDAQ:OKTA
89.5
196%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
23.9
31%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Crexendo Inc
NASDAQ:CXDO
Average EV/EBITDA: 94.6
23.7
36%
0.7
CA
Shopify Inc
NYSE:SHOP
149.6
47%
3.2
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -60.4 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -4 405.8 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
406.9
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -235.6 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.5
8%
2.7
US
Twilio Inc
NYSE:TWLO
58
102%
0.6
US
GoDaddy Inc
NYSE:GDDY
16.9
23%
0.7
US
Okta Inc
NASDAQ:OKTA
68.8
238%
0.3
US
Akamai Technologies Inc
NASDAQ:AKAM
11.3
14%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Crexendo Inc
NASDAQ:CXDO
Average EV/EBIT: 122.1
42.4
75%
0.6
CA
Shopify Inc
NYSE:SHOP
153.2
47%
3.3
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -51.9 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -359.9 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
406.9
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -196.6 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
22.1
7%
3.2
US
Twilio Inc
NYSE:TWLO
162.7
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
18.8
19%
1
US
Okta Inc
NASDAQ:OKTA
146.7
N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
23.7
25%
0.9