SecureWorks Corp
NASDAQ:SCWX

Watchlist Manager
SecureWorks Corp Logo
SecureWorks Corp
NASDAQ:SCWX
Watchlist
Price: 8.51 USD 0.24% Market Closed
Market Cap: $756.5m

Relative Value

The Relative Value of one SCWX stock under the Base Case scenario is 6.16 USD. Compared to the current market price of 8.51 USD, SecureWorks Corp is Overvalued by 28%.

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.

SCWX Relative Value
Base Case
6.16 USD
Overvaluation 28%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

SCWX Competitors Multiples
SecureWorks Corp 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
SecureWorks Corp
NASDAQ:SCWX
756.5m USD 2.2 -8.7 -25.7 -14
US
Microsoft Corp
NASDAQ:MSFT
3.2T USD 10.4 26.7 17.7 22.3
US
Oracle Corp
NYSE:ORCL
473.4B USD 7.8 30.7 21 28.8
US
Palo Alto Networks Inc
NASDAQ:PANW
120.8B USD 12.6 108.1 72.2 92.1
US
ServiceNow Inc
NYSE:NOW
119.8B USD 9 68.5 44.7 62.7
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
111B USD 24.3 -353.4 -1 926.3 -337.5
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.8 25.9 43.7
US
Fortinet Inc
NASDAQ:FTNT
60.3B USD 9.2 32.2 26.6 28.5
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
31.9B USD 11.3 -777 11 435.2 -225.6
IL
Cyberark Software Ltd
NASDAQ:CYBR
21.7B USD 16.7 -95.6 -1 977.4 -155.5
P/E Multiple
Earnings Growth PEG
US
SecureWorks Corp
NASDAQ:SCWX
Average P/E: 151.2
Negative Multiple: -8.7
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
26.7
18%
1.5
US
Oracle Corp
NYSE:ORCL
30.7
36%
0.9
US
Palo Alto Networks Inc
NASDAQ:PANW
108.1
46%
2.4
US
ServiceNow Inc
NYSE:NOW
68.5
48%
1.4
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -353.4 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.8
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
32.2
12%
2.7
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -777 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -95.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
SecureWorks Corp
NASDAQ:SCWX
Average EV/EBITDA: 1 489.1
Negative Multiple: -25.7
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
17.7
19%
0.9
US
Oracle Corp
NYSE:ORCL
21
44%
0.5
US
Palo Alto Networks Inc
NASDAQ:PANW
72.2
41%
1.8
US
ServiceNow Inc
NYSE:NOW
44.7
43%
1
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -1 926.3
185%
N/A
US
V
VMware Inc
XETRA:BZF1
25.9
19%
1.4
US
Fortinet Inc
NASDAQ:FTNT
26.6
17%
1.6
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
11 435.2
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -1 977.4 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
SecureWorks Corp
NASDAQ:SCWX
Average EV/EBIT: 93.6
Negative Multiple: -14
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
22.3
17%
1.3
US
Oracle Corp
NYSE:ORCL
28.8
38%
0.8
US
Palo Alto Networks Inc
NASDAQ:PANW
92.1
50%
1.8
US
ServiceNow Inc
NYSE:NOW
62.7
59%
1.1
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -337.5 N/A N/A
US
V
VMware Inc
XETRA:BZF1
43.7
30%
1.5
US
Fortinet Inc
NASDAQ:FTNT
28.5
17%
1.7
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -225.6 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -155.5 N/A N/A