Instructure Holdings Inc
NYSE:INST

Watchlist Manager
Instructure Holdings Inc Logo
Instructure Holdings Inc
NYSE:INST
Watchlist
Price: 23.6 USD 0.08% Market Closed
Market Cap: 3.5B USD

Relative Value

The Relative Value of one INST stock under the Base Case scenario is 36.17 USD. Compared to the current market price of 23.6 USD, Instructure Holdings Inc is Undervalued by 35%.

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.

INST Relative Value
Base Case
36.17 USD
Undervaluation 35%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
63
vs Industry
21
Median 3Y
6.8
Median 5Y
6.9
Industry
2.4
Forward
5.1
vs History
vs Industry
Median 3Y
-66.4
Median 5Y
-64.8
Industry
22.6
Forward
27.1
vs History
18
vs Industry
20
Median 3Y
28.7
Median 5Y
28.3
Industry
17
vs History
44
vs Industry
49
Median 3Y
4.4
Median 5Y
4.4
Industry
21.5
vs History
34
vs Industry
43
Median 3Y
2.7
Median 5Y
2.7
Industry
2.9
vs History
51
vs Industry
15
Median 3Y
7.5
Median 5Y
7.5
Industry
2.4
Forward
6.6
vs History
59
vs Industry
20
Median 3Y
11.4
Median 5Y
11.7
Industry
4.9
vs History
63
vs Industry
20
Median 3Y
23.9
Median 5Y
23.9
Industry
12.6
Forward
15.9
vs History
24
vs Industry
5
Median 3Y
111.9
Median 5Y
111
Industry
16.2
Forward
16.3
vs History
2
vs Industry
15
Median 3Y
31.3
Median 5Y
30.8
Industry
15.5
vs History
2
vs Industry
14
Median 3Y
32.9
Median 5Y
32.6
Industry
18.8
vs History
63
vs Industry
53
Median 3Y
1.8
Median 5Y
1.8
Industry
2.4

Multiples Across Competitors

INST Competitors Multiples
Instructure Holdings Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Instructure Holdings Inc
NYSE:INST
3.5B USD 5.8 -64.8 22 111.9
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
297.8B EUR 8.5 51.9 28 32.1
US
Palantir Technologies Inc
NYSE:PLTR
322.3B USD 103.5 564.7 727.8 781.2
US
Salesforce Inc
NYSE:CRM
247.9B USD 6.4 40 21 30.2
US
Intuit Inc
NASDAQ:INTU
210.4B USD 11.6 60.7 38.4 45
US
Adobe Inc
NASDAQ:ADBE
170.3B USD 7.7 25.2 19.1 21.1
US
NCR Corp
LSE:0K45
152.4B USD 44.3 165.3 476.6 3 399.4
US
Applovin Corp
NASDAQ:APP
123.3B USD 24 64.3 45.1 52.9
US
Microstrategy Inc
NASDAQ:MSTR
101.9B USD 221.9 -19.1 -3 196.9 -1 655.1
JP
Kaonavi Inc
TSE:4435
11.9T JPY 1 254.6 40 473.6 18 973.5 22 265.6
P/S Multiple
Revenue Growth P/S to Growth
US
Instructure Holdings Inc
NYSE:INST
Average P/S: 21 418.1
5.8
15%
0.4
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.5
12%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
103.5
33%
3.1
US
Salesforce Inc
NYSE:CRM
6.4
10%
0.6
US
Intuit Inc
NASDAQ:INTU
11.6
14%
0.8
US
Adobe Inc
NASDAQ:ADBE
7.7
10%
0.8
US
N
NCR Corp
LSE:0K45
44.3
-8%
N/A
US
Applovin Corp
NASDAQ:APP
24
23%
1
US
Microstrategy Inc
NASDAQ:MSTR
221.9
4%
55.5
JP
Kaonavi Inc
TSE:4435
1 254.6
N/A N/A
P/E Multiple
Earnings Growth PEG
US
Instructure Holdings Inc
NYSE:INST
Average P/E: 5 180.7
Negative Multiple: -64.8
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
51.9
50%
1
US
Palantir Technologies Inc
NYSE:PLTR
564.7
73%
7.7
US
Salesforce Inc
NYSE:CRM
40
32%
1.2
US
Intuit Inc
NASDAQ:INTU
60.7
34%
1.8
US
Adobe Inc
NASDAQ:ADBE
25.2
26%
1
US
N
NCR Corp
LSE:0K45
165.3
-47%
N/A
US
Applovin Corp
NASDAQ:APP
64.3
44%
1.5
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -19.1 N/A N/A
JP
Kaonavi Inc
TSE:4435
40 473.6
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Instructure Holdings Inc
NYSE:INST
Average EV/EBITDA: 2 261.3
22
26%
0.8
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
28
19%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
727.8
109%
6.7
US
Salesforce Inc
NYSE:CRM
21
24%
0.9
US
Intuit Inc
NASDAQ:INTU
38.4
28%
1.4
US
Adobe Inc
NASDAQ:ADBE
19.1
17%
1.1
US
N
NCR Corp
LSE:0K45
476.6
12%
39.7
US
Applovin Corp
NASDAQ:APP
45.1
42%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -3 196.9 N/A N/A
JP
Kaonavi Inc
TSE:4435
18 973.5
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Instructure Holdings Inc
NYSE:INST
Average EV/EBIT: 2 971.1
111.9
145%
0.8
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
32.1
21%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
781.2
110%
7.1
US
Salesforce Inc
NYSE:CRM
30.2
33%
0.9
US
Intuit Inc
NASDAQ:INTU
45
37%
1.2
US
Adobe Inc
NASDAQ:ADBE
21.1
20%
1.1
US
N
NCR Corp
LSE:0K45
3 399.4
90%
37.8
US
Applovin Corp
NASDAQ:APP
52.9
45%
1.2
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 655.1 N/A N/A
JP
Kaonavi Inc
TSE:4435
22 265.6
N/A N/A