OneStream Inc
NASDAQ:OS

Watchlist Manager
OneStream Inc Logo
OneStream Inc
NASDAQ:OS
Watchlist
Price: 24.91 USD -1.85% Market Closed
Market Cap: 6B USD

Relative Value

The Relative Value of one OS stock under the Base Case scenario is 18.93 USD. Compared to the current market price of 24.91 USD, OneStream Inc is Overvalued by 24%.

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.

OS Relative Value
Base Case
18.93 USD
Overvaluation 24%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
35
vs Industry
10
Median 3Y
11.2
Median 5Y
11.2
Industry
2.5
Forward
9.9
vs History
vs Industry
Median 3Y
-30.1
Median 5Y
-30.1
Industry
23.1
Forward
227.2
vs History
71
vs Industry
6
Median 3Y
102.7
Median 5Y
102.7
Industry
17.4
vs History
71
vs Industry
8
Median 3Y
106.7
Median 5Y
106.7
Industry
21.7
vs History
64
vs Industry
7
Median 3Y
17
Median 5Y
17
Industry
3
vs History
42
vs Industry
11
Median 3Y
10.6
Median 5Y
10.6
Industry
2.5
Forward
8.9
vs History
35
vs Industry
14
Median 3Y
15.9
Median 5Y
15.9
Industry
5
vs History
vs Industry
Median 3Y
-18.7
Median 5Y
-18.7
Industry
12.7
Forward
501
vs History
vs Industry
Median 3Y
-18.5
Median 5Y
-18.5
Industry
16.4
Forward
720.7
vs History
71
vs Industry
7
Median 3Y
94.1
Median 5Y
94.1
Industry
15.8
vs History
71
vs Industry
6
Median 3Y
97.8
Median 5Y
97.8
Industry
19
vs History
64
vs Industry
4
Median 3Y
24.6
Median 5Y
24.6
Industry
2.5

Multiples Across Competitors

OS Competitors Multiples
OneStream Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
OneStream Inc
NASDAQ:OS
6B USD 11.6 -25.4 -15.4 -15.2
US
Microsoft Corp
NASDAQ:MSFT
3.8T USD 13.9 38.9 24.8 30.8
US
Oracle Corp
NYSE:ORCL
659.5B USD 11.5 53 30.3 40.6
US
ServiceNow Inc
NYSE:NOW
198.1B USD 17.3 128.8 92.9 130.1
US
Palo Alto Networks Inc
NASDAQ:PANW
128B USD 14.4 103.4 94.5 126.7
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
117.3B USD 28.4 -680.9 4 649.7 -553.6
US
Fortinet Inc
NASDAQ:FTNT
80.7B USD 13.1 43 36.8 39.3
US
VMware Inc
XETRA:BZF1
58B EUR 4.9 47.2 21.8 36.7
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.6 723 258.7 369.6
US
Zscaler Inc
NASDAQ:ZS
45B USD 17.7 -1 160 -3 615.3 -350.1
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
23.7B USD 9.1 27.8 23.1 25.3
P/E Multiple
Earnings Growth PEG
US
OneStream Inc
NASDAQ:OS
Average P/E: 145.6
Negative Multiple: -25.4
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
38.9
15%
2.6
US
Oracle Corp
NYSE:ORCL
53
32%
1.7
US
ServiceNow Inc
NYSE:NOW
128.8
52%
2.5
US
Palo Alto Networks Inc
NASDAQ:PANW
103.4
4%
25.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -680.9 N/A N/A
US
Fortinet Inc
NASDAQ:FTNT
43
14%
3.1
US
V
VMware Inc
XETRA:BZF1
47.2
39%
1.2
US
Xperi Holding Corp
LSE:0M2A
723
43%
16.8
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -1 160 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
27.8
17%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
OneStream Inc
NASDAQ:OS
Average EV/EBITDA: 581.4
Negative Multiple: -15.4
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
24.8
17%
1.5
US
Oracle Corp
NYSE:ORCL
30.3
29%
1
US
ServiceNow Inc
NYSE:NOW
92.9
53%
1.8
US
Palo Alto Networks Inc
NASDAQ:PANW
94.5
49%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
4 649.7
181%
25.7
US
Fortinet Inc
NASDAQ:FTNT
36.8
17%
2.2
US
V
VMware Inc
XETRA:BZF1
21.8
19%
1.1
US
Xperi Holding Corp
LSE:0M2A
258.7
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -3 615.3 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
23.1
12%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
OneStream Inc
NASDAQ:OS
Average EV/EBIT: 99.9
Negative Multiple: -15.2
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
30.8
15%
2.1
US
Oracle Corp
NYSE:ORCL
40.6
31%
1.3
US
ServiceNow Inc
NYSE:NOW
130.1
64%
2
US
Palo Alto Networks Inc
NASDAQ:PANW
126.7
60%
2.1
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -553.6 N/A N/A
US
Fortinet Inc
NASDAQ:FTNT
39.3
17%
2.3
US
V
VMware Inc
XETRA:BZF1
36.7
30%
1.2
US
Xperi Holding Corp
LSE:0M2A
369.6
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -350.1 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
25.3
15%
1.7