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
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one SWI stock under the Base Case scenario is 18.89 USD. Compared to the current market price of 18.49 USD, SolarWinds Corp is Undervalued by 2%.

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
18.89 USD
Undervaluation 2%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

4
P/S
P/S
Price to Sales
4
vs History
14
vs Industry
31
Median 3Y
2.5
Median 5Y
2.9
Industry
2.5
Forward
3.8
More Details
28.3
P/E
P/E
Price to Earnings
28.3
vs History
23
vs Industry
22
Median 3Y
-1.5
Median 5Y
17.3
Industry
23.1
Forward
16.8
More Details
16.8
P/OCF
P/OCF
Price to OCF
16.8
vs History
0
vs Industry
33
Median 3Y
11.3
Median 5Y
10.9
Industry
17.2
More Details
57.5
P/FCFE
P/FCFE
Price to FCFE
57.5
vs History
0
vs Industry
12
Median 3Y
11.4
Median 5Y
11.4
Industry
21.5
More Details
2.3
P/B
P/B
Price to Book Value
2.3
vs History
0
vs Industry
50
Median 3Y
1.4
Median 5Y
1.1
Industry
3
More Details
5.2
EV/S
EV/S
Enterprise Value to Sales
5.2
vs History
25
vs Industry
24
Median 3Y
3.8
Median 5Y
4.2
Industry
2.5
Forward
5
More Details
5.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
5.8
vs History
38
vs Industry
37
Median 3Y
4.4
Median 5Y
5
Industry
5
More Details
14.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
14.5
vs History
36
vs Industry
28
Median 3Y
13.1
Median 5Y
14.4
Industry
12.6
Forward
10.6
More Details
19.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
19.7
vs History
55
vs Industry
25
Median 3Y
19.7
Median 5Y
23.5
Industry
16.3
Forward
11.2
More Details
21.8
EV/OCF
EV/OCF
Enterprise Value to OCF
21.8
vs History
6
vs Industry
26
Median 3Y
17.9
Median 5Y
16.6
Industry
15.6
More Details
24.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
24.5
vs History
9
vs Industry
23
Median 3Y
20.2
Median 5Y
19
Industry
18.7
More Details
1.4
EV/IC
EV/IC
Enterprise Value to IC
1.4
vs History
0
vs Industry
57
Median 3Y
1
Median 5Y
0.9
Industry
2.5
More Details

Multiples Across Competitors

SWI Competitors Multiples
SolarWinds Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
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
195B USD 19.5 83.2 147.4 151.1
US
Cloudflare Inc
NYSE:NET
69.5B USD 36.9 -593.2 -2 590.5 -377.4
US
Snowflake Inc.
NYSE:SNOW
65.7B USD 17.1 -47 -51.7 -44.8
ID
DCI Indonesia Tbk PT
IDX:DCII
802.5T IDR 333.1 720.5 598.9 598.9
US
Verisign Inc
NASDAQ:VRSN
25B USD 15.7 31.3 23.4 24.2
US
GoDaddy Inc
NYSE:GDDY
19.9B USD 4.2 24.6 19.4 21.8
US
MongoDB Inc
NASDAQ:MDB
17B USD 8.1 -196.9 -93.6 -84.7
US
Okta Inc
NASDAQ:OKTA
15.9B USD 5.9 122.5 111.1 437.2
US
Twilio Inc
NYSE:TWLO
15.6B USD 3.4 -458 68.3 3 033.6
US
Akamai Technologies Inc
NASDAQ:AKAM
11B USD 2.7 26 10.8 22.6
P/S Multiple
Revenue Growth P/S to Growth
US
SolarWinds Corp
NYSE:SWI
Average P/S: 41
4
N/A N/A
CA
Shopify Inc
NYSE:SHOP
19.5
22%
0.9
US
Cloudflare Inc
NYSE:NET
36.9
27%
1.4
US
Snowflake Inc.
NYSE:SNOW
17.1
25%
0.7
ID
DCI Indonesia Tbk PT
IDX:DCII
333.1
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
15.7
6%
2.6
US
GoDaddy Inc
NYSE:GDDY
4.2
8%
0.5
US
MongoDB Inc
NASDAQ:MDB
8.1
17%
0.5
US
Okta Inc
NASDAQ:OKTA
5.9
11%
0.5
US
Twilio Inc
NYSE:TWLO
3.4
9%
0.4
US
Akamai Technologies Inc
NASDAQ:AKAM
2.7
6%
0.5
P/E Multiple
Earnings Growth PEG
US
SolarWinds Corp
NYSE:SWI
Average P/E: 148.1
28.3
N/A N/A
CA
Shopify Inc
NYSE:SHOP
83.2
15%
5.5
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -593.2 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -47 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
720.5
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
31.3
9%
3.5
US
GoDaddy Inc
NYSE:GDDY
24.6
11%
2.2
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -196.9 N/A N/A
US
Okta Inc
NASDAQ:OKTA
122.5
198%
0.6
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -458 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
26
29%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
SolarWinds Corp
NYSE:SWI
Average EV/EBITDA: 124.2
14.5
N/A N/A
CA
Shopify Inc
NYSE:SHOP
147.4
46%
3.2
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -2 590.5 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -51.7 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
598.9
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
23.4
8%
2.9
US
GoDaddy Inc
NYSE:GDDY
19.4
22%
0.9
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -93.6 N/A N/A
US
Okta Inc
NASDAQ:OKTA
111.1
247%
0.4
US
Twilio Inc
NYSE:TWLO
68.3
101%
0.7
US
Akamai Technologies Inc
NASDAQ:AKAM
10.8
15%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
SolarWinds Corp
NYSE:SWI
Average EV/EBIT: 538.6
19.7
N/A N/A
CA
Shopify Inc
NYSE:SHOP
151.1
45%
3.4
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -377.4 N/A N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -44.8 N/A N/A
ID
DCI Indonesia Tbk PT
IDX:DCII
598.9
N/A N/A
US
Verisign Inc
NASDAQ:VRSN
24.2
7%
3.5
US
GoDaddy Inc
NYSE:GDDY
21.8
21%
1
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -84.7 N/A N/A
US
Okta Inc
NASDAQ:OKTA
437.2
N/A N/A
US
Twilio Inc
NYSE:TWLO
3 033.6
N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
22.6
25%
0.9

See Also

Summary
SWI intrinsic value, competitors valuation, and company profile.
DCF Valuation
SWI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SWI stock valuation using valuation multiples.
Wall Street Estimates
SWI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SWI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 275,000+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.