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
Have any thoughts about
SolarWinds Corp?
Write Note
Section:
 

Relative Value

The Relative Value of one SWI stock under the Base Case scenario is 19.06 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
19.06 USD
Undervaluation 3%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

4
P/S
P/S
Price to Sales
4
vs History
15
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
25
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
10.8
Industry
17.4
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
21.7
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
26
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
39
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
38
vs Industry
28
Median 3Y
13.1
Median 5Y
14.4
Industry
12.7
Forward
10.6
More Details
19.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
19.7
vs History
57
vs Industry
25
Median 3Y
19.7
Median 5Y
24
Industry
16.4
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
16.5
Industry
15.8
More Details
24.5
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
24.5
vs History
9
vs Industry
23
Median 3Y
20.1
Median 5Y
18.5
Industry
19
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
All Countries
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
145.4B USD 15.5 90.3 114.1 117.4
US
Snowflake Inc.
NYSE:SNOW
70.3B USD 18.3 -50.3 -55.5 -48.1
US
Cloudflare Inc
NYSE:NET
62.9B USD 35.5 -769.3 -4 562 -405.5
US
Verisign Inc
NASDAQ:VRSN
26.5B USD 16.8 33.5 25 25.8
US
GoDaddy Inc
NYSE:GDDY
23.9B USD 5.1 31.7 24.2 27.4
ID
DCI Indonesia Tbk PT
IDX:DCII
360.1T IDR 161.3 335.7 279.5 279.5
US
Twilio Inc
NYSE:TWLO
17.3B USD 3.8 -509.5 76.8 3 410.3
US
MongoDB Inc
NASDAQ:MDB
16.5B USD 7.9 -192.2 -91 -82.4
US
Okta Inc
NASDAQ:OKTA
16B USD 6 123.3 111.9 440.4
US
Akamai Technologies Inc
NASDAQ:AKAM
11.3B USD 2.8 25 9.1 18
P/S Multiple
Revenue Growth P/S to Growth
US
SolarWinds Corp
NYSE:SWI
Average P/S: 25.2
4
N/A N/A
CA
Shopify Inc
NYSE:SHOP
15.5
21%
0.7
US
Snowflake Inc.
NYSE:SNOW
18.3
24%
0.8
US
Cloudflare Inc
NYSE:NET
35.5
27%
1.3
US
Verisign Inc
NASDAQ:VRSN
16.8
6%
2.8
US
GoDaddy Inc
NYSE:GDDY
5.1
8%
0.6
ID
DCI Indonesia Tbk PT
IDX:DCII
161.3
N/A N/A
US
Twilio Inc
NYSE:TWLO
3.8
9%
0.4
US
MongoDB Inc
NASDAQ:MDB
7.9
17%
0.5
US
Okta Inc
NASDAQ:OKTA
6
11%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
2.8
6%
0.5
P/E Multiple
Earnings Growth PEG
US
SolarWinds Corp
NYSE:SWI
Average P/E: 95.4
28.3
N/A N/A
CA
Shopify Inc
NYSE:SHOP
90.3
15%
6
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -50.3 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -769.3 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
33.5
9%
3.7
US
GoDaddy Inc
NYSE:GDDY
31.7
11%
2.9
ID
DCI Indonesia Tbk PT
IDX:DCII
335.7
N/A N/A
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -509.5 N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -192.2 N/A N/A
US
Okta Inc
NASDAQ:OKTA
123.3
198%
0.6
US
Akamai Technologies Inc
NASDAQ:AKAM
25
29%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
SolarWinds Corp
NYSE:SWI
Average EV/EBITDA: 81.9
14.5
N/A N/A
CA
Shopify Inc
NYSE:SHOP
114.1
45%
2.5
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -55.5 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -4 562 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
25
7%
3.6
US
GoDaddy Inc
NYSE:GDDY
24.2
23%
1.1
ID
DCI Indonesia Tbk PT
IDX:DCII
279.5
N/A N/A
US
Twilio Inc
NYSE:TWLO
76.8
102%
0.8
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -91 N/A N/A
US
Okta Inc
NASDAQ:OKTA
111.9
247%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
9.1
14%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
SolarWinds Corp
NYSE:SWI
Average EV/EBIT: 542.3
19.7
N/A N/A
CA
Shopify Inc
NYSE:SHOP
117.4
45%
2.6
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -48.1 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -405.5 N/A N/A
US
Verisign Inc
NASDAQ:VRSN
25.8
6%
4.3
US
GoDaddy Inc
NYSE:GDDY
27.4
19%
1.4
ID
DCI Indonesia Tbk PT
IDX:DCII
279.5
N/A N/A
US
Twilio Inc
NYSE:TWLO
3 410.3
N/A N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -82.4 N/A N/A
US
Okta Inc
NASDAQ:OKTA
440.4
N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
18
23%
0.8

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 267,100+ 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.