First Time Loading...

Vista Group International Ltd
NZX:VGL

Watchlist Manager
Vista Group International Ltd Logo
Vista Group International Ltd
NZX:VGL
Watchlist
Price: 1.84 NZD 1.66% Market Closed
Updated: May 1, 2024

Relative Value

The Relative Value of one VGL stock under the Base Case scenario is 2.38 NZD. Compared to the current market price of 1.84 NZD, Vista Group International Ltd is Undervalued by 23%.

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.

VGL Relative Value
Base Case
2.38 NZD
Undervaluation 23%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
66
vs Industry
37
Median 3Y
3.3
Median 5Y
3.6
Industry
2.3
Forward
2.8
vs History
vs Industry
Median 3Y
-27.2
Median 5Y
-14.9
Industry
24.3
Forward
329.2
vs History
22
vs Industry
12
Median 3Y
37.2
Median 5Y
30.2
Industry
17.2
vs History
vs Industry
3
Median 3Y
-149.6
Median 5Y
-62.9
Industry
22
vs History
33
vs Industry
35
Median 3Y
2.8
Median 5Y
2.8
Industry
2.7
vs History
61
vs Industry
36
Median 3Y
3.3
Median 5Y
3.5
Industry
2.3
Forward
2.8
vs History
50
vs Industry
43
Median 3Y
5.2
Median 5Y
4.8
Industry
4.8
vs History
vs Industry
Median 3Y
-39.1
Median 5Y
-35.3
Industry
13.3
Forward
23.2
vs History
vs Industry
Median 3Y
-39.1
Median 5Y
-35.3
Industry
16.8
Forward
324.3
vs History
20
vs Industry
12
Median 3Y
34.9
Median 5Y
29.4
Industry
15.7
vs History
vs Industry
0
Median 3Y
-32.9
Median 5Y
-21.6
Industry
18.5
vs History
40
vs Industry
38
Median 3Y
2.3
Median 5Y
2.4
Industry
2.4

Multiples Across Competitors

VGL Competitors Multiples
Vista Group International Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NZ
Vista Group International Ltd
NZX:VGL
434.6m NZD 3 -31.3 -64.3 -64.3
US
Ezenia! Inc
OTC:EZEN
789.1B USD 325 533 -251 383.2 -254 217.5 -246 745.2
US
Advant-e Corp
OTC:ADVC
670.7B USD 66 369.3 335 223.2 201 163.8 221 259.6
US
Salesforce Inc
NYSE:CRM
261.1B USD 7.5 63.1 25.6 42.6
DE
SAP SE
XETRA:SAP
198.1B EUR 6.3 32.3 24.6 29.8
US
Adobe Inc
NASDAQ:ADBE
209.7B USD 10.5 43.7 26.1 29.4
US
Intuit Inc
NASDAQ:INTU
175.2B USD 11.6 63.2 42.4 51.8
US
Synopsys Inc
NASDAQ:SNPS
80.9B USD 13.2 57.5 47.9 56.5
US
Cadence Design Systems Inc
NASDAQ:CDNS
75B USD 18.4 71.6 55.1 62
US
Workday Inc
NASDAQ:WDAY
64.6B USD 8.9 46.8 128.5 326.5
CA
Constellation Software Inc
TSX:CSU
75.1B CAD 6.5 96.5 25.2 46.9
P/E Multiple
Earnings Growth
NZ
Vista Group International Ltd
NZX:VGL
Average P/E: 37 299.8
Negative Multiple: -31.3
N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -251 383.2 N/A
US
A
Advant-e Corp
OTC:ADVC
335 223.2
N/A
US
Salesforce Inc
NYSE:CRM
63.1
203%
DE
SAP SE
XETRA:SAP
32.3
40%
US
Adobe Inc
NASDAQ:ADBE
43.7
97%
US
Intuit Inc
NASDAQ:INTU
63.2
159%
US
Synopsys Inc
NASDAQ:SNPS
57.5
141%
US
Cadence Design Systems Inc
NASDAQ:CDNS
71.6
128%
US
Workday Inc
NASDAQ:WDAY
46.8
81%
CA
Constellation Software Inc
TSX:CSU
96.5
N/A
EV/EBITDA Multiple
EBITDA Growth
NZ
Vista Group International Ltd
NZX:VGL
Average EV/EBITDA: 22 393.3
Negative Multiple: -64.3
N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -254 217.5 N/A
US
A
Advant-e Corp
OTC:ADVC
201 163.8
N/A
US
Salesforce Inc
NYSE:CRM
25.6
95%
DE
SAP SE
XETRA:SAP
24.6
64%
US
Adobe Inc
NASDAQ:ADBE
26.1
69%
US
Intuit Inc
NASDAQ:INTU
42.4
123%
US
Synopsys Inc
NASDAQ:SNPS
47.9
130%
US
Cadence Design Systems Inc
NASDAQ:CDNS
55.1
107%
US
Workday Inc
NASDAQ:WDAY
128.5
650%
CA
Constellation Software Inc
TSX:CSU
25.2
N/A
EV/EBIT Multiple
EBIT Growth
NZ
Vista Group International Ltd
NZX:VGL
Average EV/EBIT: 24 656.1
Negative Multiple: -64.3
N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -246 745.2 N/A
US
A
Advant-e Corp
OTC:ADVC
221 259.6
N/A
US
Salesforce Inc
NYSE:CRM
42.6
179%
DE
SAP SE
XETRA:SAP
29.8
79%
US
Adobe Inc
NASDAQ:ADBE
29.4
79%
US
Intuit Inc
NASDAQ:INTU
51.8
166%
US
Synopsys Inc
NASDAQ:SNPS
56.5
144%
US
Cadence Design Systems Inc
NASDAQ:CDNS
62
123%
US
Workday Inc
NASDAQ:WDAY
326.5
1 554%
CA
Constellation Software Inc
TSX:CSU
46.9
N/A

See Also

Discover More