First Time Loading...
F

ForgeRock Inc
NYSE:FORG

Watchlist Manager
ForgeRock Inc
NYSE:FORG
Watchlist
Price: 23.21 USD
Updated: Apr 19, 2024

Relative Value

The Relative Value of one FORG stock under the Base Case scenario is 23.21 USD. Compared to the current market price of 23.21 USD, ForgeRock Inc is Fairly Valued.

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.

FORG Relative Value
Base Case
23.21 USD
Fairly Valued
Relative Value
Price
F
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
13
Median 3Y
8.5
Median 5Y
8.5
Industry
2.3
Forward
7.7
vs History
vs Industry
Median 3Y
-25.3
Median 5Y
-25.3
Industry
24.6
Forward
-115.4
vs History
vs Industry
Median 3Y
-50.8
Median 5Y
-50.8
Industry
17.4
vs History
vs Industry
Median 3Y
-43.9
Median 5Y
-43.9
Industry
22
vs History
3
vs Industry
15
Median 3Y
6
Median 5Y
6
Industry
2.8
vs History
33
vs Industry
15
Median 3Y
7.3
Median 5Y
7.3
Industry
2.3
Forward
6.6
vs History
33
vs Industry
24
Median 3Y
9.1
Median 5Y
9.1
Industry
4.9
vs History
vs Industry
Median 3Y
-27.1
Median 5Y
-27.1
Industry
13.4
Forward
-119.4
vs History
vs Industry
Median 3Y
-26.7
Median 5Y
-26.7
Industry
17
Forward
-105
vs History
vs Industry
Median 3Y
-42.5
Median 5Y
-42.5
Industry
15.8
vs History
vs Industry
Median 3Y
-40.1
Median 5Y
-40.1
Industry
18.8
vs History
24
vs Industry
6
Median 3Y
13.7
Median 5Y
13.7
Industry
2.4

Multiples Across Competitors

FORG Competitors Multiples
ForgeRock 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
US
ForgeRock Inc
NYSE:FORG
2.1B USD 8.5 -25.3 -27.1 -26.7
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
262.4B USD 7.5 63.4 25.8 42.8
US
Adobe Inc
NASDAQ:ADBE
211.1B USD 10.6 44 26.3 29.6
DE
SAP SE
XETRA:SAP
193.5B EUR 6.2 31.5 24.1 29.1
US
Intuit Inc
NASDAQ:INTU
168.2B USD 11.1 60.7 40.7 49.8
US
Synopsys Inc
NASDAQ:SNPS
77.9B USD 12.7 55.4 46.1 54.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
76.7B USD 18.7 73.6 53.9 60.1
US
Workday Inc
NASDAQ:WDAY
66.2B USD 9.1 47.9 131.9 335.1
CA
Constellation Software Inc
TSX:CSU
78.1B CAD 6.7 100.4 26.2 48.8
P/E Multiple
Earnings Growth
US
F
ForgeRock Inc
NYSE:FORG
Average P/E: 37 300
Negative Multiple: -25.3
N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -251 383.2 N/A
US
A
Advant-e Corp
OTC:ADVC
335 223.2
N/A
US
Salesforce Inc
NYSE:CRM
63.4
203%
US
Adobe Inc
NASDAQ:ADBE
44
99%
DE
SAP SE
XETRA:SAP
31.5
40%
US
Intuit Inc
NASDAQ:INTU
60.7
159%
US
Synopsys Inc
NASDAQ:SNPS
55.4
141%
US
Cadence Design Systems Inc
NASDAQ:CDNS
73.6
128%
US
Workday Inc
NASDAQ:WDAY
47.9
81%
CA
Constellation Software Inc
TSX:CSU
100.4
N/A
EV/EBITDA Multiple
EBITDA Growth
US
F
ForgeRock Inc
NYSE:FORG
Average EV/EBITDA: 22 393.2
Negative Multiple: -27.1
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
25.8
92%
US
Adobe Inc
NASDAQ:ADBE
26.3
72%
DE
SAP SE
XETRA:SAP
24.1
64%
US
Intuit Inc
NASDAQ:INTU
40.7
123%
US
Synopsys Inc
NASDAQ:SNPS
46.1
131%
US
Cadence Design Systems Inc
NASDAQ:CDNS
53.9
104%
US
Workday Inc
NASDAQ:WDAY
131.9
650%
CA
Constellation Software Inc
TSX:CSU
26.2
N/A
EV/EBIT Multiple
EBIT Growth
US
F
ForgeRock Inc
NYSE:FORG
Average EV/EBIT: 24 656.6
Negative Multiple: -26.7
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
42.8
169%
US
Adobe Inc
NASDAQ:ADBE
29.6
77%
DE
SAP SE
XETRA:SAP
29.1
78%
US
Intuit Inc
NASDAQ:INTU
49.8
166%
US
Synopsys Inc
NASDAQ:SNPS
54.4
143%
US
Cadence Design Systems Inc
NASDAQ:CDNS
60.1
122%
US
Workday Inc
NASDAQ:WDAY
335.1
1 549%
CA
Constellation Software Inc
TSX:CSU
48.8
N/A

See Also

Discover More