A

Admicom Oyj
OMXH:ADMCM

Watchlist Manager
Admicom Oyj
OMXH:ADMCM
Watchlist
Price: 36.75 EUR -2% Market Closed
Market Cap: €184.5m

Relative Value

The Relative Value of one ADMCM stock under the Base Case scenario is 40.42 EUR. Compared to the current market price of 36.75 EUR, Admicom Oyj is Undervalued by 9%.

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.

ADMCM Relative Value
Base Case
40.42 EUR
Undervaluation 9%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Multiples Across Competitors

ADMCM Competitors Multiples
Admicom Oyj Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FI
Admicom Oyj
OMXH:ADMCM
184.4m EUR 5 35.5 14.4 23.1
US
Microsoft Corp
NASDAQ:MSFT
3T USD 9.8 25.2 16.7 21.1
US
Oracle Corp
NYSE:ORCL
460.3B USD 7.4 29.1 20.1 27.5
US
Palo Alto Networks Inc
NASDAQ:PANW
114.8B USD 11.9 101.5 67.7 86.3
US
ServiceNow Inc
NYSE:NOW
106.2B USD 7.9 59.9 38.9 54.5
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
104B USD 22.6 -328.9 -1 787.8 -313.2
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.9 22.1 37.3
US
Fortinet Inc
NASDAQ:FTNT
63.6B USD 9.4 34.3 27.2 29.2
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
27.5B USD 9.5 -652.5 9 504.9 -187.5
IL
Cyberark Software Ltd
NASDAQ:CYBR
20.6B USD 15.2 -141.1 -6 586 -145.8
P/E Multiple
Earnings Growth PEG
FI
A
Admicom Oyj
OMXH:ADMCM
Average P/E: 134.7
35.5
42%
0.8
US
Microsoft Corp
NASDAQ:MSFT
25.2
19%
1.3
US
Oracle Corp
NYSE:ORCL
29.1
35%
0.8
US
Palo Alto Networks Inc
NASDAQ:PANW
101.5
46%
2.2
US
ServiceNow Inc
NYSE:NOW
59.9
-10%
N/A
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -328.9 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.9
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
34.3
10%
3.4
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -652.5 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -141.1 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FI
A
Admicom Oyj
OMXH:ADMCM
Average EV/EBITDA: 1 109
14.4
17%
0.8
US
Microsoft Corp
NASDAQ:MSFT
16.7
19%
0.9
US
Oracle Corp
NYSE:ORCL
20.1
44%
0.5
US
Palo Alto Networks Inc
NASDAQ:PANW
67.7
41%
1.7
US
ServiceNow Inc
NYSE:NOW
38.9
43%
0.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -1 787.8
185%
N/A
US
V
VMware Inc
XETRA:BZF1
22.1
19%
1.2
US
Fortinet Inc
NASDAQ:FTNT
27.2
21%
1.3
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
9 504.9
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -6 586 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FI
A
Admicom Oyj
OMXH:ADMCM
Average EV/EBIT: 82
23.1
23%
1
US
Microsoft Corp
NASDAQ:MSFT
21.1
17%
1.2
US
Oracle Corp
NYSE:ORCL
27.5
38%
0.7
US
Palo Alto Networks Inc
NASDAQ:PANW
86.3
50%
1.7
US
ServiceNow Inc
NYSE:NOW
54.5
59%
0.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -313.2 N/A N/A
US
V
VMware Inc
XETRA:BZF1
37.3
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
29.2
18%
1.6
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -187.5 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -145.8 N/A N/A