SolarWinds Corp
NYSE:SWI

Watchlist Manager
SolarWinds Corp Logo
SolarWinds Corp
NYSE:SWI
Watchlist
Price: 18.49 USD Market Closed
Market Cap: 3.2B USD

Relative Value

The Relative Value of one SWI stock under the Base Case scenario is 18.97 USD. Compared to the current market price of 18.49 USD, SolarWinds Corp is Undervalued by 3%.

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.

SWI Relative Value
Base Case
18.97 USD
Undervaluation 3%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
7
vs Industry
31
Median 3Y
2.7
Median 5Y
2.9
Industry
2.4
Forward
3.8
vs History
17
vs Industry
22
Median 3Y
28.1
Median 5Y
17.3
Industry
22.5
Forward
16.8
vs History
0
vs Industry
33
Median 3Y
12.4
Median 5Y
11.3
Industry
16.2
vs History
0
vs Industry
12
Median 3Y
11.5
Median 5Y
11.4
Industry
20.8
vs History
0
vs Industry
50
Median 3Y
1.5
Median 5Y
1.2
Industry
3
vs History
19
vs Industry
24
Median 3Y
3.9
Median 5Y
4.2
Industry
2.4
Forward
5
vs History
31
vs Industry
37
Median 3Y
4.4
Median 5Y
5
Industry
4.9
vs History
30
vs Industry
28
Median 3Y
13.1
Median 5Y
14.4
Industry
12.3
Forward
10.6
vs History
49
vs Industry
25
Median 3Y
19.7
Median 5Y
19.7
Industry
15.8
Forward
11.2
vs History
6
vs Industry
26
Median 3Y
18.1
Median 5Y
17.8
Industry
14.8
vs History
9
vs Industry
23
Median 3Y
20.8
Median 5Y
19.7
Industry
17.4
vs History
0
vs Industry
57
Median 3Y
1
Median 5Y
0.9
Industry
2.4

Multiples Across Competitors

SWI Competitors Multiples
SolarWinds Corp 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
SolarWinds Corp
NYSE:SWI
3.2B USD 4 28.3 14.5 19.7
CA
Shopify Inc
NYSE:SHOP
210.9B USD 19.7 118.4 151.8 155.5
US
Snowflake Inc.
NYSE:SNOW
73.5B USD 16.7 -54.4 -61.3 -52
US
Cloudflare Inc
NYSE:NET
70.2B USD 34.8 -679.8 -4 406.3 -360
ID
DCI Indonesia Tbk PT
IDX:DCII
584T IDR 221.8 498.3 415.4 415.4
US
MongoDB Inc
NASDAQ:MDB
33.7B USD 14.6 -476.2 -236.5 -201.9
US
Verisign Inc
NASDAQ:VRSN
22.4B USD 13.8 27.7 20.8 21.5
US
Twilio Inc
NYSE:TWLO
20.3B USD 4.1 301.7 61.2 171.7
US
GoDaddy Inc
NYSE:GDDY
16.9B USD 3.5 20.4 16.4 18.2
US
Okta Inc
NASDAQ:OKTA
15.7B USD 5.5 80.4 60.6 108.3
US
Akamai Technologies Inc
NASDAQ:AKAM
12.6B USD 3 24.8 11.7 24.4
P/S Multiple
Revenue Growth P/S to Growth
US
SolarWinds Corp
NYSE:SWI
Average P/S: 31.1
4
N/A N/A
CA
Shopify Inc
NYSE:SHOP
19.7
25%
0.8
US
Snowflake Inc.
NYSE:SNOW
16.7
26%
0.6
US
Cloudflare Inc
NYSE:NET
34.8
28%
1.2
ID
DCI Indonesia Tbk PT
IDX:DCII
221.8
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
14.6
18%
0.8
US
Verisign Inc
NASDAQ:VRSN
13.8
6%
2.3
US
Twilio Inc
NYSE:TWLO
4.1
10%
0.4
US
GoDaddy Inc
NYSE:GDDY
3.5
8%
0.4
US
Okta Inc
NASDAQ:OKTA
5.5
11%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
3
6%
0.5
P/E Multiple
Earnings Growth PEG
US
SolarWinds Corp
NYSE:SWI
Average P/E: 137.5
28.3
N/A N/A
CA
Shopify Inc
NYSE:SHOP
118.4
14%
8.5
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -54.4 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -679.8 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
498.3
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -476.2 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
27.7
7%
4
US
Twilio Inc
NYSE:TWLO
301.7
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
20.4
11%
1.9
US
Okta Inc
NASDAQ:OKTA
80.4
197%
0.4
US
Akamai Technologies Inc
NASDAQ:AKAM
24.8
33%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
SolarWinds Corp
NYSE:SWI
Average EV/EBITDA: 94.1
14.5
N/A N/A
CA
Shopify Inc
NYSE:SHOP
151.8
46%
3.3
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -61.3 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -4 406.3 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
415.4
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -236.5 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
20.8
8%
2.6
US
Twilio Inc
NYSE:TWLO
61.2
104%
0.6
US
GoDaddy Inc
NYSE:GDDY
16.4
22%
0.7
US
Okta Inc
NASDAQ:OKTA
60.6
246%
0.2
US
Akamai Technologies Inc
NASDAQ:AKAM
11.7
16%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
SolarWinds Corp
NYSE:SWI
Average EV/EBIT: 116.8
19.7
N/A N/A
CA
Shopify Inc
NYSE:SHOP
155.5
45%
3.5
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -52 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -360 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
415.4
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -201.9 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
21.5
6%
3.6
US
Twilio Inc
NYSE:TWLO
171.7
N/A N/A
US
GoDaddy Inc
NYSE:GDDY
18.2
21%
0.9
US
Okta Inc
NASDAQ:OKTA
108.3
N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
24.4
26%
0.9