C

CS Disco Inc
NYSE:LAW

Watchlist Manager
CS Disco Inc
NYSE:LAW
Watchlist
Price: 4.01 USD 0.5%
Market Cap: 242.1m USD

Relative Value

The Relative Value of one LAW stock under the Base Case scenario is 6.68 USD. Compared to the current market price of 4.01 USD, CS Disco Inc is Undervalued by 40%.

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.

LAW Relative Value
Base Case
6.68 USD
Undervaluation 40%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
52
Median 3Y
3
Median 5Y
3.3
Industry
2.4
Forward
1.6
vs History
vs Industry
Median 3Y
-9.6
Median 5Y
-9.8
Industry
22.6
Forward
-14.2
vs History
vs Industry
Median 3Y
-23.2
Median 5Y
-27.3
Industry
16.8
vs History
vs Industry
Median 3Y
-11.9
Median 5Y
-13.6
Industry
21.4
vs History
91
vs Industry
56
Median 3Y
2.1
Median 5Y
2.2
Industry
2.8
vs History
93
vs Industry
64
Median 3Y
1.7
Median 5Y
2.1
Industry
2.4
Forward
0.7
vs History
93
vs Industry
77
Median 3Y
2.3
Median 5Y
2.8
Industry
4.8
vs History
vs Industry
Median 3Y
-5.8
Median 5Y
-6.1
Industry
12.3
Forward
-6.3
vs History
vs Industry
Median 3Y
-5.3
Median 5Y
-5.5
Industry
15.9
Forward
-5.1
vs History
vs Industry
Median 3Y
-12.8
Median 5Y
-16.7
Industry
15.3
vs History
vs Industry
Median 3Y
-7.8
Median 5Y
-8.9
Industry
18.5
vs History
93
vs Industry
34
Median 3Y
4.1
Median 5Y
4.9
Industry
2.4

Multiples Across Competitors

LAW Competitors Multiples
CS Disco Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
CS Disco Inc
NYSE:LAW
241.9m USD 1.7 -4.3 -2.7 -2.4
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
306.1B EUR 8.7 53.4 28.8 33
US
Palantir Technologies Inc
NYSE:PLTR
304.5B USD 97.9 534.2 687 737.5
US
Salesforce Inc
NYSE:CRM
278.6B USD 7.3 44.9 24.5 35.6
US
Intuit Inc
NASDAQ:INTU
184.2B USD 10.7 60.6 38.6 46.3
US
Adobe Inc
NASDAQ:ADBE
173.5B USD 7.9 25.7 19.4 21.5
US
NCR Corp
LSE:0K45
145.8B USD 51.6 154.6 432.5 3 565.2
US
Applovin Corp
NASDAQ:APP
128.4B USD 27.1 80.9 56.5 70
US
Microstrategy Inc
NASDAQ:MSTR
102.7B USD 221.3 -87.9 -2 424 -1 740.1
US
Cadence Design Systems Inc
NASDAQ:CDNS
86.9B USD 17.8 80.3 50.9 58.1
P/S Multiple
Revenue Growth P/S to Growth
US
C
CS Disco Inc
NYSE:LAW
Average P/S: 21 305.7
1.7
7%
0.2
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.7
12%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
97.9
33%
3
US
Salesforce Inc
NYSE:CRM
7.3
10%
0.7
US
Intuit Inc
NASDAQ:INTU
10.7
13%
0.8
US
Adobe Inc
NASDAQ:ADBE
7.9
10%
0.8
US
N
NCR Corp
LSE:0K45
51.6
-8%
N/A
US
Applovin Corp
NASDAQ:APP
27.1
22%
1.2
US
Microstrategy Inc
NASDAQ:MSTR
221.3
3%
73.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
17.8
13%
1.4
P/E Multiple
Earnings Growth PEG
US
C
CS Disco Inc
NYSE:LAW
Average P/E: 129.3
Negative Multiple: -4.3
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
53.4
50%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
534.2
69%
7.7
US
Salesforce Inc
NYSE:CRM
44.9
32%
1.4
US
Intuit Inc
NASDAQ:INTU
60.6
34%
1.8
US
Adobe Inc
NASDAQ:ADBE
25.7
26%
1
US
N
NCR Corp
LSE:0K45
154.6
-52%
N/A
US
Applovin Corp
NASDAQ:APP
80.9
39%
2.1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -87.9 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
80.3
33%
2.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
C
CS Disco Inc
NYSE:LAW
Average EV/EBITDA: 167.3
Negative Multiple: -2.7
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
28.8
19%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
687
105%
6.5
US
Salesforce Inc
NYSE:CRM
24.5
21%
1.2
US
Intuit Inc
NASDAQ:INTU
38.6
29%
1.3
US
Adobe Inc
NASDAQ:ADBE
19.4
17%
1.1
US
N
NCR Corp
LSE:0K45
432.5
11%
39.3
US
Applovin Corp
NASDAQ:APP
56.5
38%
1.5
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -2 424 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
50.9
25%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
C
CS Disco Inc
NYSE:LAW
Average EV/EBIT: 570.9
Negative Multiple: -2.4
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
33
21%
1.6
US
Palantir Technologies Inc
NYSE:PLTR
737.5
107%
6.9
US
Salesforce Inc
NYSE:CRM
35.6
32%
1.1
US
Intuit Inc
NASDAQ:INTU
46.3
35%
1.3
US
Adobe Inc
NASDAQ:ADBE
21.5
20%
1.1
US
N
NCR Corp
LSE:0K45
3 565.2
79%
45.1
US
Applovin Corp
NASDAQ:APP
70
38%
1.8
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 740.1 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
58.1
28%
2.1