Kingsoft Cloud Holdings Ltd
NASDAQ:KC

Watchlist Manager
Kingsoft Cloud Holdings Ltd Logo
Kingsoft Cloud Holdings Ltd
NASDAQ:KC
Watchlist
Price: 15.91 USD 7.21% Market Closed
Market Cap: 4.3B USD

Relative Value

The Relative Value of one KC stock under the Base Case scenario is 9.61 USD. Compared to the current market price of 15.91 USD, Kingsoft Cloud Holdings Ltd is Overvalued by 40%.

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.

KC Relative Value
Base Case
9.61 USD
Overvaluation 40%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
30
vs Industry
34
Median 3Y
1
Median 5Y
1.6
Industry
2.5
Forward
3.2
vs History
vs Industry
Median 3Y
-3.6
Median 5Y
-6.1
Industry
23.1
Forward
-42.1
vs History
12
vs Industry
20
Median 3Y
33.1
Median 5Y
-26.8
Industry
17.4
vs History
6
vs Industry
21
Median 3Y
18.9
Median 5Y
-12.7
Industry
21.7
vs History
26
vs Industry
22
Median 3Y
1.1
Median 5Y
1.5
Industry
3
vs History
30
vs Industry
31
Median 3Y
0.9
Median 5Y
1.2
Industry
2.5
Forward
3.5
vs History
36
vs Industry
10
Median 3Y
10.4
Median 5Y
18
Industry
5.1
vs History
vs Industry
Median 3Y
-3.8
Median 5Y
-7
Industry
12.7
Forward
23.6
vs History
vs Industry
Median 3Y
-3.7
Median 5Y
-5.8
Industry
16.4
Forward
-166.7
vs History
6
vs Industry
23
Median 3Y
22
Median 5Y
-12.3
Industry
15.9
vs History
vs Industry
23
Median 3Y
-5.5
Median 5Y
-10.4
Industry
19
vs History
33
vs Industry
43
Median 3Y
0.6
Median 5Y
1
Industry
2.5

Multiples Across Competitors

KC Competitors Multiples
Kingsoft Cloud Holdings Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Kingsoft Cloud Holdings Ltd
NASDAQ:KC
4.3B USD 3.9 -16.2 -77.3 -19.8
CA
Shopify Inc
NYSE:SHOP
164.8B USD 17.6 102.4 129.9 133.6
US
Snowflake Inc.
NYSE:SNOW
72.4B USD 18.8 -51.7 -57.1 -49.5
US
Cloudflare Inc
NYSE:NET
68.4B USD 38.6 -836.9 -4 967.4 -441.6
ID
DCI Indonesia Tbk PT
IDX:DCII
584T IDR 261.7 544.4 453.1 453.1
US
Verisign Inc
NASDAQ:VRSN
26.7B USD 16.9 33.7 25.1 26
US
GoDaddy Inc
NYSE:GDDY
24B USD 5.2 31.8 24.3 27.5
US
Twilio Inc
NYSE:TWLO
20.1B USD 4.4 -589.8 90 3 997.3
US
MongoDB Inc
NASDAQ:MDB
18.1B USD 8.6 -209.9 -100.8 -91.3
US
Okta Inc
NASDAQ:OKTA
16.7B USD 6.2 128.5 117.5 462.3
US
Akamai Technologies Inc
NASDAQ:AKAM
11.5B USD 2.9 25.4 9.3 18.2
P/E Multiple
Earnings Growth PEG
CN
Kingsoft Cloud Holdings Ltd
NASDAQ:KC
Average P/E: 144.4
Negative Multiple: -16.2
N/A N/A
CA
Shopify Inc
NYSE:SHOP
102.4
15%
6.8
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -51.7 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -836.9 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
544.4
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
33.7
9%
3.7
US
GoDaddy Inc
NYSE:GDDY
31.8
11%
2.9
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -589.8 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -209.9 N/A N/A
US
Okta Inc
NASDAQ:OKTA
128.5
198%
0.6
US
Akamai Technologies Inc
NASDAQ:AKAM
25.4
29%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Kingsoft Cloud Holdings Ltd
NASDAQ:KC
Average EV/EBITDA: 121.3
Negative Multiple: -77.3
95%
N/A
CA
Shopify Inc
NYSE:SHOP
129.9
45%
2.9
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -57.1 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -4 967.4 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
453.1
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
25.1
7%
3.6
US
GoDaddy Inc
NYSE:GDDY
24.3
23%
1.1
US
Twilio Inc
NYSE:TWLO
90
102%
0.9
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -100.8 N/A N/A
US
Okta Inc
NASDAQ:OKTA
117.5
247%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
9.3
14%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Kingsoft Cloud Holdings Ltd
NASDAQ:KC
Average EV/EBIT: 731.1
Negative Multiple: -19.8
N/A N/A
CA
Shopify Inc
NYSE:SHOP
133.6
45%
3
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -49.5 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -441.6 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
453.1
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
26
6%
4.3
US
GoDaddy Inc
NYSE:GDDY
27.5
19%
1.4
US
Twilio Inc
NYSE:TWLO
3 997.3
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -91.3 N/A N/A
US
Okta Inc
NASDAQ:OKTA
462.3
N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
18.2
23%
0.8