First Time Loading...

Elastic NV
NYSE:ESTC

Watchlist Manager
Elastic NV Logo
Elastic NV
NYSE:ESTC
Watchlist
Price: 102.16 USD -1.49% Market Closed
Updated: Apr 25, 2024

Relative Value

The Relative Value of one ESTC stock under the Base Case scenario is 78.56 USD. Compared to the current market price of 102.16 USD, Elastic NV is Overvalued by 23%.

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
78.56 USD
Overvaluation 23%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
66
vs Industry
13
Median 3Y
8.4
Median 5Y
15.1
Industry
2.2
Forward
8
vs History
3
vs Industry
3
Median 3Y
-33.9
Median 5Y
-44.4
Industry
24
Forward
85
vs History
52
vs Industry
6
Median 3Y
564.5
Median 5Y
102.2
Industry
16.9
vs History
26
vs Industry
8
Median 3Y
25.3
Median 5Y
-56.7
Industry
21.5
vs History
76
vs Industry
7
Median 3Y
17.7
Median 5Y
19.4
Industry
2.7
vs History
66
vs Industry
13
Median 3Y
8
Median 5Y
14.2
Industry
2.2
Forward
7.7
vs History
68
vs Industry
20
Median 3Y
11.1
Median 5Y
20
Industry
4.7
vs History
vs Industry
Median 3Y
-62.5
Median 5Y
-60.6
Industry
13
Forward
62.8
vs History
vs Industry
Median 3Y
-53.2
Median 5Y
-53.2
Industry
16.5
Forward
69.6
vs History
52
vs Industry
6
Median 3Y
542.7
Median 5Y
98.3
Industry
15.3
vs History
42
vs Industry
6
Median 3Y
162.1
Median 5Y
-52.9
Industry
18.1
vs History
69
vs Industry
10
Median 3Y
10.8
Median 5Y
13.2
Industry
2.3

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
10.3B USD 8.5 183.4 -98.1 -82.8
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
263.8B USD 7.6 63.8 25.9 43
US
Adobe Inc
NASDAQ:ADBE
213.2B USD 10.7 44.4 26.6 29.9
DE
SAP SE
XETRA:SAP
198.7B EUR 6.4 32.4 24.7 29.9
US
Intuit Inc
NASDAQ:INTU
175.2B USD 11.6 63.3 42.4 51.8
US
Synopsys Inc
NASDAQ:SNPS
80.4B USD 13.1 57.1 47.6 56.1
US
Cadence Design Systems Inc
NASDAQ:CDNS
75B USD 18.3 72 52.7 58.7
US
Workday Inc
NASDAQ:WDAY
67.5B USD 9.3 48.9 134.7 342.3
CA
Constellation Software Inc
TSX:CSU
77.4B CAD 6.7 100 26.1 48.6
EV/EBITDA Multiple
EBITDA Growth
NL
Elastic NV
NYSE:ESTC
Average EV/EBITDA: 22 393.8
Negative Multiple: -98.1
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
95%
US
Adobe Inc
NASDAQ:ADBE
26.6
69%
DE
SAP SE
XETRA:SAP
24.7
64%
US
Intuit Inc
NASDAQ:INTU
42.4
123%
US
Synopsys Inc
NASDAQ:SNPS
47.6
130%
US
Cadence Design Systems Inc
NASDAQ:CDNS
52.7
107%
US
Workday Inc
NASDAQ:WDAY
134.7
650%
CA
Constellation Software Inc
TSX:CSU
26.1
N/A
EV/EBIT Multiple
EBIT Growth
NL
Elastic NV
NYSE:ESTC
Average EV/EBIT: 24 657.8
Negative Multiple: -82.8
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
179%
US
Adobe Inc
NASDAQ:ADBE
29.9
79%
DE
SAP SE
XETRA:SAP
29.9
79%
US
Intuit Inc
NASDAQ:INTU
51.8
166%
US
Synopsys Inc
NASDAQ:SNPS
56.1
144%
US
Cadence Design Systems Inc
NASDAQ:CDNS
58.7
123%
US
Workday Inc
NASDAQ:WDAY
342.3
1 554%
CA
Constellation Software Inc
TSX:CSU
48.6
N/A

See Also

Discover More