First Time Loading...

Elastic NV
NYSE:ESTC

Watchlist Manager
Elastic NV Logo
Elastic NV
NYSE:ESTC
Watchlist
Price: 95.31 USD 0.74% Market Closed
Updated: Apr 19, 2024

Relative Value

The Relative Value of one ESTC stock under the Base Case scenario is 81.12 USD. Compared to the current market price of 95.31 USD, Elastic NV is Overvalued by 15%.

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.

ESTC Relative Value
Base Case
81.12 USD
Overvaluation 15%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
14
Median 3Y
8.4
Median 5Y
15.1
Industry
2.3
Forward
7.5
vs History
4
vs Industry
3
Median 3Y
-33.9
Median 5Y
-44.4
Industry
24.6
Forward
79.3
vs History
55
vs Industry
6
Median 3Y
564.5
Median 5Y
102.2
Industry
17.4
vs History
28
vs Industry
8
Median 3Y
25.3
Median 5Y
-56.7
Industry
22
vs History
90
vs Industry
7
Median 3Y
17.7
Median 5Y
19.4
Industry
2.8
vs History
73
vs Industry
14
Median 3Y
8
Median 5Y
14.2
Industry
2.3
Forward
7.1
vs History
73
vs Industry
21
Median 3Y
11.1
Median 5Y
20
Industry
4.9
vs History
vs Industry
Median 3Y
-62.5
Median 5Y
-60.6
Industry
13.4
Forward
58.4
vs History
vs Industry
Median 3Y
-53.2
Median 5Y
-53.2
Industry
17
Forward
64.7
vs History
55
vs Industry
7
Median 3Y
542.7
Median 5Y
98.3
Industry
15.8
vs History
46
vs Industry
7
Median 3Y
162.1
Median 5Y
-52.9
Industry
18.8
vs History
79
vs Industry
11
Median 3Y
10.8
Median 5Y
13.2
Industry
2.4

Multiples Across Competitors

ESTC Competitors Multiples
Elastic NV Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NL
Elastic NV
NYSE:ESTC
9.6B USD 7.9 171.1 -91.2 -77
US
Ezenia! Inc
OTC:EZEN
789.1B USD 325 533 -251 383.2 -254 217.5 -246 745.2
US
Advant-e Corp
OTC:ADVC
670.7B USD 66 369.3 335 223.2 201 163.8 221 259.6
US
Salesforce Inc
NYSE:CRM
264B USD 7.6 63.8 25.9 43.1
US
Adobe Inc
NASDAQ:ADBE
214.4B USD 10.8 44.6 26.7 30.1
DE
SAP SE
XETRA:SAP
197.5B EUR 6.3 32.2 24.6 29.7
US
Intuit Inc
NASDAQ:INTU
170.4B USD 11.3 61.5 41.2 50.4
US
Synopsys Inc
NASDAQ:SNPS
79.3B USD 12.9 56.3 46.9 55.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
77.7B USD 19 74.6 54.6 60.9
US
Workday Inc
NASDAQ:WDAY
67.2B USD 9.3 48.7 134.2 341
CA
Constellation Software Inc
TSX:CSU
78.4B CAD 6.8 100.8 26.3 49
EV/EBITDA Multiple
EBITDA Growth
NL
Elastic NV
NYSE:ESTC
Average EV/EBITDA: 22 393.8
Negative Multiple: -91.2
N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -254 217.5 N/A
US
A
Advant-e Corp
OTC:ADVC
201 163.8
N/A
US
Salesforce Inc
NYSE:CRM
25.9
92%
US
Adobe Inc
NASDAQ:ADBE
26.7
72%
DE
SAP SE
XETRA:SAP
24.6
64%
US
Intuit Inc
NASDAQ:INTU
41.2
123%
US
Synopsys Inc
NASDAQ:SNPS
46.9
131%
US
Cadence Design Systems Inc
NASDAQ:CDNS
54.6
104%
US
Workday Inc
NASDAQ:WDAY
134.2
650%
CA
Constellation Software Inc
TSX:CSU
26.3
N/A
EV/EBIT Multiple
EBIT Growth
NL
Elastic NV
NYSE:ESTC
Average EV/EBIT: 24 657.7
Negative Multiple: -77
N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -246 745.2 N/A
US
A
Advant-e Corp
OTC:ADVC
221 259.6
N/A
US
Salesforce Inc
NYSE:CRM
43.1
169%
US
Adobe Inc
NASDAQ:ADBE
30.1
77%
DE
SAP SE
XETRA:SAP
29.7
78%
US
Intuit Inc
NASDAQ:INTU
50.4
166%
US
Synopsys Inc
NASDAQ:SNPS
55.4
143%
US
Cadence Design Systems Inc
NASDAQ:CDNS
60.9
122%
US
Workday Inc
NASDAQ:WDAY
341
1 549%
CA
Constellation Software Inc
TSX:CSU
49
N/A

See Also

Discover More