VNET Group Inc
NASDAQ:VNET

Watchlist Manager
VNET Group Inc Logo
VNET Group Inc
NASDAQ:VNET
Watchlist
Price: 9.22 USD -3.15%
Market Cap: 2.5B USD

Relative Value

The Relative Value of one VNET stock under the Base Case scenario is hidden USD. Compared to the current market price of 9.22 USD, VNET Group Inc 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.

VNET Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
31
vs Industry
50
Median 3Y
1
Median 5Y
1.5
Industry
2.4
Forward
1.8
vs History
vs Industry
7
Median 3Y
-3.3
Median 5Y
-8.8
Industry
22.4
Forward
1 158.5
vs History
31
vs Industry
51
Median 3Y
3.5
Median 5Y
5.1
Industry
16.1
vs History
vs Industry
45
Median 3Y
-2.7
Median 5Y
-2.7
Industry
20.7
vs History
25
vs Industry
45
Median 3Y
1.1
Median 5Y
1.6
Industry
3
vs History
30
vs Industry
35
Median 3Y
2.1
Median 5Y
2.6
Industry
2.4
Forward
3.2
vs History
28
vs Industry
16
Median 3Y
10.2
Median 5Y
11.9
Industry
4.8
vs History
31
vs Industry
32
Median 3Y
8.5
Median 5Y
10.8
Industry
12.2
Forward
10.7
vs History
65
vs Industry
13
Median 3Y
36.2
Median 5Y
61.5
Industry
15.9
Forward
36.9
vs History
28
vs Industry
36
Median 3Y
6.6
Median 5Y
10.2
Industry
14.7
vs History
vs Industry
Median 3Y
-9.1
Median 5Y
-13.2
Industry
17
vs History
31
vs Industry
70
Median 3Y
0.6
Median 5Y
0.8
Industry
2.4

Multiples Across Competitors

VNET Competitors Multiples
VNET Group 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
CN
VNET Group Inc
NASDAQ:VNET
2.5B USD 1.8 -30.6 13 37.2
CA
Shopify Inc
NYSE:SHOP
213.5B USD 20.1 118.9 153.8 157.6
US
Snowflake Inc.
NYSE:SNOW
73.6B USD 16.8 -54.3 -60.9 -51.7
US
Cloudflare Inc
NYSE:NET
73.8B USD 37 -714.7 -4 640.9 -379.1
ID
DCI Indonesia Tbk PT
IDX:DCII
583.4T IDR 221.6 497.8 415 415
US
MongoDB Inc
NASDAQ:MDB
33.6B USD 14.5 -474.1 -235.4 -201
US
Verisign Inc
NASDAQ:VRSN
22.4B USD 13.8 27.6 20.8 21.5
US
Twilio Inc
NYSE:TWLO
20.3B USD 4.2 301.5 61.2 171.6
US
GoDaddy Inc
NYSE:GDDY
17.2B USD 3.5 20.6 16.6 18.5
US
Okta Inc
NASDAQ:OKTA
15.8B USD 5.6 80.7 61.1 109.2
US
Akamai Technologies Inc
NASDAQ:AKAM
12.3B USD 3 24.3 11.5 24
P/S Multiple
Revenue Growth P/S to Growth
CN
VNET Group Inc
NASDAQ:VNET
Average P/S: 31.1
1.8
20%
0.1
CA
Shopify Inc
NYSE:SHOP
20.1
25%
0.8
US
Snowflake Inc.
NYSE:SNOW
16.8
26%
0.6
US
Cloudflare Inc
NYSE:NET
37
28%
1.3
ID
DCI Indonesia Tbk PT
IDX:DCII
221.6
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
14.5
18%
0.8
US
Verisign Inc
NASDAQ:VRSN
13.8
6%
2.3
US
Twilio Inc
NYSE:TWLO
4.2
10%
0.4
US
GoDaddy Inc
NYSE:GDDY
3.5
8%
0.4
US
Okta Inc
NASDAQ:OKTA
5.6
11%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
3
6%
0.5
P/E Multiple
Earnings Growth PEG
CN
VNET Group Inc
NASDAQ:VNET
Average P/E: 153
Negative Multiple: -30.6
1%
N/A
CA
Shopify Inc
NYSE:SHOP
118.9
14%
8.5
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -54.3 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -714.7 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
497.8
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -474.1 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
27.6
7%
3.9
US
Twilio Inc
NYSE:TWLO
301.5
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
20.6
11%
1.9
US
Okta Inc
NASDAQ:OKTA
80.7
197%
0.4
US
Akamai Technologies Inc
NASDAQ:AKAM
24.3
33%
0.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
VNET Group Inc
NASDAQ:VNET
Average EV/EBITDA: 94.1
13
29%
0.4
CA
Shopify Inc
NYSE:SHOP
153.8
46%
3.3
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -60.9 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -4 640.9 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
415
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -235.4 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
20.8
8%
2.6
US
Twilio Inc
NYSE:TWLO
61.2
104%
0.6
US
GoDaddy Inc
NYSE:GDDY
16.6
22%
0.8
US
Okta Inc
NASDAQ:OKTA
61.1
246%
0.2
US
Akamai Technologies Inc
NASDAQ:AKAM
11.5
16%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
VNET Group Inc
NASDAQ:VNET
Average EV/EBIT: 119.3
37.2
39%
1
CA
Shopify Inc
NYSE:SHOP
157.6
45%
3.5
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -51.7 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -379.1 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
415
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -201 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.5
6%
3.6
US
Twilio Inc
NYSE:TWLO
171.6
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
18.5
21%
0.9
US
Okta Inc
NASDAQ:OKTA
109.2
N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
24
26%
0.9