First Time Loading...

SolarWinds Corp
NYSE:SWI

Watchlist Manager
SolarWinds Corp Logo
SolarWinds Corp
NYSE:SWI
Watchlist
Price: 10.88 USD -0.64%
Updated: Apr 19, 2024
Section:
 

Relative Value

The Relative Value of one SWI stock under the Base Case scenario is 31.27 USD. Compared to the current market price of 10.88 USD, SolarWinds Corp is Undervalued by 65%.

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
31.27 USD
Undervaluation 65%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2.4
P/S
P/S
Price to Sales
2.4
vs History
73
vs Industry
44
Median 3Y
2.6
Median 5Y
3.1
Industry
2.3
Forward
2.3
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-2.1
Median 5Y
-1.7
Industry
24.6
Forward
11
More Details
9.9
P/OCF
P/OCF
Price to OCF
9.9
vs History
44
vs Industry
46
Median 3Y
10.9
Median 5Y
9.6
Industry
17.4
More Details
9.8
P/FCFE
P/FCFE
Price to FCFE
9.8
vs History
44
vs Industry
40
Median 3Y
7.7
Median 5Y
7.7
Industry
22
More Details
1.3
P/B
P/B
Price to Book Value
1.3
vs History
9
vs Industry
66
Median 3Y
1.1
Median 5Y
1.1
Industry
2.8
More Details
3.6
EV/S
EV/S
Enterprise Value to Sales
3.6
vs History
82
vs Industry
30
Median 3Y
3.8
Median 5Y
4.9
Industry
2.3
Forward
3.4
More Details
4
EV/GP
EV/GP
Enterprise Value to Gross Profit
4
vs History
87
vs Industry
47
Median 3Y
4.4
Median 5Y
6.9
Industry
4.9
More Details
11.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
11.7
vs History
76
vs Industry
32
Median 3Y
14.3
Median 5Y
14.2
Industry
13.4
Forward
7.6
More Details
18.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
18.1
vs History
88
vs Industry
26
Median 3Y
36.2
Median 5Y
54.8
Industry
17
Forward
8
More Details
14.8
EV/OCF
EV/OCF
Enterprise Value to OCF
14.8
vs History
68
vs Industry
33
Median 3Y
16.6
Median 5Y
15.4
Industry
15.8
More Details
16.4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
16.4
vs History
55
vs Industry
30
Median 3Y
19
Median 5Y
17
Industry
18.8
More Details
0.9
EV/IC
EV/IC
Enterprise Value to IC
0.9
vs History
17
vs Industry
68
Median 3Y
0.8
Median 5Y
0.9
Industry
2.4
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
1.8B USD 2.4 -199 11.7 18.1
CA
Shopify Inc
NYSE:SHOP
89.4B USD 12.7 672.4 -10 667.2 -1 094.1
US
Snowflake Inc.
NYSE:SNOW
48.9B USD 17.4 -58.5 -46.8 -41.6
US
Cloudflare Inc
NYSE:NET
29.3B USD 22.6 -159.1 -581.4 -155.7
US
MongoDB Inc
NASDAQ:MDB
24.4B USD 14.5 -138.2 -111.6 -100.7
US
Verisign Inc
NASDAQ:VRSN
18.5B USD 12.4 22.7 18.6 19.4
US
GoDaddy Inc
NYSE:GDDY
17.3B USD 4.1 12.4 25.5 32.3
US
Okta Inc
NASDAQ:OKTA
15.7B USD 6.9 -44.1 -38.9 -31.8
US
Akamai Technologies Inc
NASDAQ:AKAM
15.2B USD 4 27.8 13.5 23.6
US
Twilio Inc
NYSE:TWLO
10.6B USD 2.5 -10.4 -91.1 -20.6
US
Switch Inc
NYSE:SWCH
8.4B USD 12.6 22.1 34.7 109.5
P/E Multiple
Earnings Growth
US
SolarWinds Corp
NYSE:SWI
Average P/E: 151.5
Negative Multiple: -199 		N/A
CA
Shopify Inc
NYSE:SHOP
672.4
1 589%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -58.5 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -159.1 N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -138.2 N/A
US
Verisign Inc
NASDAQ:VRSN
22.7
20%
US
GoDaddy Inc
NYSE:GDDY
12.4
-20%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -44.1 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
27.8
124%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -10.4 N/A
US
Switch Inc
NYSE:SWCH
22.1
N/A
EV/EBITDA Multiple
EBITDA Growth
US
SolarWinds Corp
NYSE:SWI
Average EV/EBITDA: 20.8
11.7
63%
CA
Shopify Inc
NYSE:SHOP
Negative Multiple: -10 667.2 N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -46.8 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -581.4 N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -111.6 N/A
US
Verisign Inc
NASDAQ:VRSN
18.6
21%
US
GoDaddy Inc
NYSE:GDDY
25.5
114%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -38.9 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
13.5
54%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -91.1 N/A
US
Switch Inc
NYSE:SWCH
34.7
N/A
EV/EBIT Multiple
EBIT Growth
US
SolarWinds Corp
NYSE:SWI
Average EV/EBIT: 40.6
18.1
155%
CA
Shopify Inc
NYSE:SHOP
Negative Multiple: -1 094.1 N/A
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -41.6 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -155.7 N/A
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -100.7 N/A
US
Verisign Inc
NASDAQ:VRSN
19.4
19%
US
GoDaddy Inc
NYSE:GDDY
32.3
114%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -31.8 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
23.6
103%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -20.6 N/A
US
Switch Inc
NYSE:SWCH
109.5
N/A

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
ALPHA SPREAD
Join more than 129,200+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.