GDS Holdings Ltd
NASDAQ:GDS

Watchlist Manager
GDS Holdings Ltd Logo
GDS Holdings Ltd
NASDAQ:GDS
Watchlist
Price: 43.785 USD 3.93%
Market Cap: $8.5B

Relative Value

The Relative Value of one GDS stock under the Base Case scenario is hidden USD. Compared to the current market price of 43.785 USD, GDS Holdings Ltd is hidden .

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.

GDS Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

GDS Competitors Multiples
GDS Holdings Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
GDS Holdings Ltd
NASDAQ:GDS
64.2B USD 5.5 10.4 16.7 53.7
CA
Shopify Inc
NYSE:SHOP
176.4B USD 16.7 100.1 127.7 130.8
US
Snowflake Inc.
NYSE:SNOW
72.9B USD 16.5 -53.6 -60.3 -51.1
US
Snowflake Inc
XETRA:5Q5
59.9B EUR 16.5 -53.6 -71 -60.2
US
Cloudflare Inc
NYSE:NET
60.9B USD 31 -604.5 -3 903.1 -318.9
US
MongoDB Inc
NASDAQ:MDB
32.5B USD 13.9 -454.9 -225.2 -192.2
ID
DCI Indonesia Tbk PT
IDX:DCII
523.9T IDR 199 447 372.7 372.7
US
Verisign Inc
NASDAQ:VRSN
23.5B USD 14.3 28.8 21.6 22.3
US
Twilio Inc
NYSE:TWLO
19.2B USD 4 290.4 58.7 164.7
US
Okta Inc
NASDAQ:OKTA
16.3B USD 5.7 83.2 63.1 112.7
US
GoDaddy Inc
NYSE:GDDY
14.4B USD 2.9 17.2 14.2 15.8
P/S Multiple
Revenue Growth P/S to Growth
CN
GDS Holdings Ltd
NASDAQ:GDS
Average P/S: 29.6
5.5
13%
0.4
CA
Shopify Inc
NYSE:SHOP
16.7
26%
0.6
US
Snowflake Inc.
NYSE:SNOW
16.5
26%
0.6
US
Snowflake Inc
XETRA:5Q5
16.5
26%
0.6
US
Cloudflare Inc
NYSE:NET
31
28%
1.1
US
MongoDB Inc
NASDAQ:MDB
13.9
19%
0.7
ID
DCI Indonesia Tbk PT
IDX:DCII
199
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
14.3
6%
2.4
US
Twilio Inc
NYSE:TWLO
4
10%
0.4
US
Okta Inc
NASDAQ:OKTA
5.7
11%
0.5
US
GoDaddy Inc
NYSE:GDDY
2.9
8%
0.4
P/E Multiple
Earnings Growth PEG
CN
GDS Holdings Ltd
NASDAQ:GDS
Average P/E: 139.6
10.4
-80%
N/A
CA
Shopify Inc
NYSE:SHOP
100.1
15%
6.7
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -53.6 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -53.6 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -604.5 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -454.9 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
447
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
28.8
7%
4.1
US
Twilio Inc
NYSE:TWLO
290.4
N/A N/A
US
Okta Inc
NASDAQ:OKTA
83.2
198%
0.4
US
GoDaddy Inc
NYSE:GDDY
17.2
11%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
GDS Holdings Ltd
NASDAQ:GDS
Average EV/EBITDA: 96.4
16.7
14%
1.2
CA
Shopify Inc
NYSE:SHOP
127.7
47%
2.7
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -60.3 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -71 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -3 903.1 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -225.2 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
372.7
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.6
8%
2.7
US
Twilio Inc
NYSE:TWLO
58.7
104%
0.6
US
Okta Inc
NASDAQ:OKTA
63.1
246%
0.3
US
GoDaddy Inc
NYSE:GDDY
14.2
22%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
GDS Holdings Ltd
NASDAQ:GDS
Average EV/EBIT: 124.7
53.7
23%
2.3
CA
Shopify Inc
NYSE:SHOP
130.8
47%
2.8
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -51.1 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -60.2 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -318.9 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -192.2 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
372.7
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
22.3
6%
3.7
US
Twilio Inc
NYSE:TWLO
164.7
N/A N/A
US
Okta Inc
NASDAQ:OKTA
112.7
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
15.8
20%
0.8