F

FiscalNote Intermediate Holdco Inc
NYSE:NOTE

Watchlist Manager
FiscalNote Intermediate Holdco Inc
NYSE:NOTE
Watchlist
Price: 0.7007 USD 2.55% Market Closed
Market Cap: 108.4m USD

Relative Value

The Relative Value of one NOTE stock under the Base Case scenario is 1.829 USD. Compared to the current market price of 0.7007 USD, FiscalNote Intermediate Holdco Inc is Undervalued by 62%.

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.

NOTE Relative Value
Base Case
1.829 USD
Undervaluation 62%
Relative Value
Price
F
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
61
vs Industry
54
Median 3Y
1.6
Median 5Y
1.3
Industry
2.1
Forward
1.1
vs History
vs Industry
19
Median 3Y
-2.7
Median 5Y
-4.4
Industry
15.9
Forward
-2.4
vs History
vs Industry
Median 3Y
-10
Median 5Y
-22.8
Industry
9.8
vs History
vs Industry
Median 3Y
-2
Median 5Y
-2.9
Industry
12.7
vs History
56
vs Industry
32
Median 3Y
1.8
Median 5Y
1.5
Industry
1.6
vs History
61
vs Industry
47
Median 3Y
2.6
Median 5Y
2.2
Industry
3.1
Forward
1.8
vs History
61
vs Industry
58
Median 3Y
3.2
Median 5Y
2.7
Industry
6.4
vs History
vs Industry
Median 3Y
-9.7
Median 5Y
-14.1
Industry
10.4
Forward
16.8
vs History
vs Industry
Median 3Y
-6.1
Median 5Y
-9.3
Industry
12.4
Forward
-6.6
vs History
vs Industry
Median 3Y
-13.9
Median 5Y
-32.3
Industry
10.8
vs History
vs Industry
Median 3Y
-10.3
Median 5Y
-14.2
Industry
11.9
vs History
67
vs Industry
44
Median 3Y
1.1
Median 5Y
1
Industry
1.5

Multiples Across Competitors

NOTE Competitors Multiples
FiscalNote Intermediate Holdco Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
FiscalNote Intermediate Holdco Inc
NYSE:NOTE
108.4m USD 0.9 -2.4 -13.2 -5.3
UK
Eight Capital Partners PLC
F:ECS
633.6T EUR 0 0 0 0
CA
Australian Goldfields Ltd
OTC:GRXXF
2.7T USD 0 -7 826 398.3 -7 826 394.7 -7 826 394.7
US
GE Vernova LLC
NYSE:GEV
116.8B USD 0 0 0 0
IN
SAB Industries Ltd
BSE:539112
2.7B INR 5 -4.2 57.3 60.4
US
China Industrial Group Inc
OTC:CIND
89.3B USD 259.5 2 967.7 2 522.4 2 610.8
NL
Nepi Rockcastle NV
JSE:NRP
86.2B Zac 0 0 0 0
US
Coupang Inc
F:788
43.8B EUR 1.6 191.5 44 80.8
US
CoreWeave Inc
NASDAQ:CRWV
37.3B USD 0 0 0 0
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
509.4T IDR 15 84.1 41.6 41.6
CH
Galderma Group AG
SIX:GALD
24B CHF 0 0 0 0
P/S Multiple
Revenue Growth P/S to Growth
US
F
FiscalNote Intermediate Holdco Inc
NYSE:NOTE
Average P/S: 56.4
0.9
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
CA
Australian Goldfields Ltd
OTC:GRXXF
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
9%
N/A
IN
S
SAB Industries Ltd
BSE:539112
5
N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
259.5
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-4%
N/A
US
Coupang Inc
F:788
1.6
14%
0.1
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available
101%
N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
15
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
14%
N/A
P/E Multiple
Earnings Growth PEG
US
F
FiscalNote Intermediate Holdco Inc
NYSE:NOTE
Average P/E: 1 081.1
Negative Multiple: -2.4
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
CA
Australian Goldfields Ltd
OTC:GRXXF
Negative Multiple: -7 826 398.3 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
40%
N/A
IN
S
SAB Industries Ltd
BSE:539112
Negative Multiple: -4.2 N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
2 967.7
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-5%
N/A
US
Coupang Inc
F:788
191.5
126%
1.5
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
84.1
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
75%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
F
FiscalNote Intermediate Holdco Inc
NYSE:NOTE
Average EV/EBITDA: 666.3
Negative Multiple: -13.2
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
CA
Australian Goldfields Ltd
OTC:GRXXF
Negative Multiple: -7 826 394.7 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
44%
N/A
IN
S
SAB Industries Ltd
BSE:539112
57.3
N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
2 522.4
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
8%
N/A
US
Coupang Inc
F:788
44
61%
0.7
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
41.6
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
23%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
F
FiscalNote Intermediate Holdco Inc
NYSE:NOTE
Average EV/EBIT: 698.4
Negative Multiple: -5.3
N/A N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
CA
Australian Goldfields Ltd
OTC:GRXXF
Negative Multiple: -7 826 394.7 N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
78%
N/A
IN
S
SAB Industries Ltd
BSE:539112
60.4
N/A N/A
US
C
China Industrial Group Inc
OTC:CIND
2 610.8
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
12%
N/A
US
Coupang Inc
F:788
80.8
83%
1
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available
136%
N/A
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
41.6
N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
35%
N/A