Tucows Inc
NASDAQ:TCX

Watchlist Manager
Tucows Inc Logo
Tucows Inc
NASDAQ:TCX
Watchlist
Price: 19.9 USD -7.48% Market Closed
Market Cap: $220.1m

Relative Value

The Relative Value of one TCX stock under the Base Case scenario is 54.76 USD. Compared to the current market price of 19.9 USD, Tucows Inc is Undervalued by 64%.

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.

TCX Relative Value
Base Case
54.76 USD
Undervaluation 64%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

TCX Competitors Multiples
Tucows 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
CA
Tucows Inc
NASDAQ:TCX
220.7m USD 0.6 -2.3 22.1 -76.7
CA
Shopify Inc
NASDAQ:SHOP
165.1B USD 15.5 93 118.3 121.2
US
Cloudflare Inc
NYSE:NET
63.5B USD 31.4 -613.6 -3 963.9 -323.8
US
Snowflake Inc.
NYSE:SNOW
62.4B USD 14.2 -46.3 -52 -44.1
US
Snowflake Inc
XETRA:5Q5
50.2B EUR 14 -45.6 -51.3 -43.5
ID
DCI Indonesia Tbk PT
IDX:DCII
539.7T IDR 204.9 460.2 383.7 383.7
US
MongoDB Inc
NASDAQ:MDB
30.6B USD 13.1 -429.1 -211.4 -180.5
US
Verisign Inc
NASDAQ:VRSN
20.2B USD 12.2 24.5 18.6 19.1
US
Twilio Inc
NYSE:TWLO
18.1B USD 3.7 268.8 54 151.5
US
Okta Inc
NASDAQ:OKTA
15.7B USD 5.5 80 60.3 107.7
US
Akamai Technologies Inc
NASDAQ:AKAM
13.6B USD 3.3 26.8 12.5 26
P/S Multiple
Revenue Growth P/S to Growth
CA
Tucows Inc
NASDAQ:TCX
Average P/S: 29
0.6
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
15.5
26%
0.6
US
Cloudflare Inc
NYSE:NET
31.4
28%
1.1
US
Snowflake Inc.
NYSE:SNOW
14.2
26%
0.5
US
Snowflake Inc
XETRA:5Q5
14
26%
0.5
ID
DCI Indonesia Tbk PT
IDX:DCII
204.9
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
13.1
20%
0.7
US
Verisign Inc
NASDAQ:VRSN
12.2
5%
2.4
US
Twilio Inc
NYSE:TWLO
3.7
10%
0.4
US
Okta Inc
NASDAQ:OKTA
5.5
11%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
3.3
6%
0.5
P/E Multiple
Earnings Growth PEG
CA
Tucows Inc
NASDAQ:TCX
Average P/E: 158.9
Negative Multiple: -2.3
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
93
16%
5.8
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -613.6 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -46.3 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -45.6 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
460.2
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -429.1 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
24.5
9%
2.7
US
Twilio Inc
NYSE:TWLO
268.8
N/A N/A
US
Okta Inc
NASDAQ:OKTA
80
197%
0.4
US
Akamai Technologies Inc
NASDAQ:AKAM
26.8
33%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Tucows Inc
NASDAQ:TCX
Average EV/EBITDA: 95.6
22.1
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
118.3
47%
2.5
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -3 963.9 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -52 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -51.3 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
383.7
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -211.4 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
18.6
N/A N/A
US
Twilio Inc
NYSE:TWLO
54
104%
0.5
US
Okta Inc
NASDAQ:OKTA
60.3
246%
0.2
US
Akamai Technologies Inc
NASDAQ:AKAM
12.5
16%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Tucows Inc
NASDAQ:TCX
Average EV/EBIT: 134.9
Negative Multiple: -76.7
N/A N/A
CA
Shopify Inc
NASDAQ:SHOP
121.2
47%
2.6
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -323.8 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -44.1 N/A N/A
US
Snowflake Inc
XETRA:5Q5
Negative Multiple: -43.5 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
383.7
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -180.5 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
19.1
6%
3.2
US
Twilio Inc
NYSE:TWLO
151.5
N/A N/A
US
Okta Inc
NASDAQ:OKTA
107.7
N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
26
26%
1