A

Admicom Oyj
OMXH:ADMCM

Watchlist Manager
Admicom Oyj
OMXH:ADMCM
Watchlist
Price: 52.2 EUR -0.19% Market Closed
Market Cap: 261.5m EUR
Have any thoughts about
Admicom Oyj?
Write Note

Relative Value

The Relative Value of one ADMCM stock under the Base Case scenario is 50.84 EUR. Compared to the current market price of 52.2 EUR, Admicom Oyj is Overvalued 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.

ADMCM Relative Value
Base Case
50.84 EUR
Overvaluation 3%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
16
Median 3Y
6.5
Median 5Y
7.6
Industry
2.5
Forward
6.6
vs History
50
vs Industry
13
Median 3Y
33.1
Median 5Y
40.1
Industry
23.1
Forward
32.8
vs History
55
vs Industry
21
Median 3Y
20.9
Median 5Y
23.2
Industry
17.4
vs History
61
vs Industry
21
Median 3Y
26.2
Median 5Y
34.8
Industry
21.7
vs History
49
vs Industry
14
Median 3Y
8
Median 5Y
8.7
Industry
3
vs History
93
vs Industry
16
Median 3Y
6.4
Median 5Y
7.4
Industry
2.5
Forward
6.4
vs History
93
vs Industry
30
Median 3Y
6.7
Median 5Y
7.9
Industry
5
vs History
66
vs Industry
21
Median 3Y
17.2
Median 5Y
19.1
Industry
12.7
Forward
20.2
vs History
53
vs Industry
17
Median 3Y
23.4
Median 5Y
27.2
Industry
16.4
Forward
31.2
vs History
61
vs Industry
21
Median 3Y
21
Median 5Y
22.6
Industry
15.8
vs History
50
vs Industry
19
Median 3Y
21.1
Median 5Y
24.9
Industry
19
vs History
63
vs Industry
13
Median 3Y
7.3
Median 5Y
7.8
Industry
2.5

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
261.3m EUR 5.8 39.9 17.7 27
US
Microsoft Corp
NASDAQ:MSFT
3.7T USD 13.9 38.8 24.7 30.7
US
Oracle Corp
NYSE:ORCL
647.2B USD 11.3 52.2 29.9 40.1
US
ServiceNow Inc
NYSE:NOW
194.5B USD 17.1 127.6 91.9 128.8
US
Palo Alto Networks Inc
NASDAQ:PANW
124.7B USD 14.1 101.1 92.4 123.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
118.6B USD 28.9 -693.4 4 740.6 -564.4
US
Fortinet Inc
NASDAQ:FTNT
76.2B USD 12.6 41.1 35.1 37.4
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.5 21.9 37
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.6 723 258.7 369.6
US
Zscaler Inc
NASDAQ:ZS
45.2B USD 17.9 -1 176.5 -3 675.1 -355.9
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
23.4B USD 9 27.4 22.7 25
P/E Multiple
Earnings Growth PEG
FI
A
Admicom Oyj
OMXH:ADMCM
Average P/E: 133.2
39.9
29%
1.4
US
Microsoft Corp
NASDAQ:MSFT
38.8
15%
2.6
US
Oracle Corp
NYSE:ORCL
52.2
32%
1.6
US
ServiceNow Inc
NYSE:NOW
127.6
52%
2.5
US
Palo Alto Networks Inc
NASDAQ:PANW
101.1
4%
25.3
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -693.4 N/A N/A
US
Fortinet Inc
NASDAQ:FTNT
41.1
14%
2.9
US
V
VMware Inc
XETRA:BZF1
47.5
39%
1.2
US
Xperi Holding Corp
LSE:0M2A
723
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -1 176.5 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
27.4
17%
1.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FI
A
Admicom Oyj
OMXH:ADMCM
Average EV/EBITDA: 533.6
17.7
17%
1
US
Microsoft Corp
NASDAQ:MSFT
24.7
17%
1.5
US
Oracle Corp
NYSE:ORCL
29.9
29%
1
US
ServiceNow Inc
NYSE:NOW
91.9
53%
1.7
US
Palo Alto Networks Inc
NASDAQ:PANW
92.4
49%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
4 740.6
181%
26.2
US
Fortinet Inc
NASDAQ:FTNT
35.1
17%
2.1
US
V
VMware Inc
XETRA:BZF1
21.9
19%
1.2
US
Xperi Holding Corp
LSE:0M2A
258.7
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -3 675.1 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
22.7
12%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FI
A
Admicom Oyj
OMXH:ADMCM
Average EV/EBIT: 91
27
20%
1.4
US
Microsoft Corp
NASDAQ:MSFT
30.7
15%
2
US
Oracle Corp
NYSE:ORCL
40.1
31%
1.3
US
ServiceNow Inc
NYSE:NOW
128.8
64%
2
US
Palo Alto Networks Inc
NASDAQ:PANW
123.9
60%
2.1
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -564.4 N/A N/A
US
Fortinet Inc
NASDAQ:FTNT
37.4
17%
2.2
US
V
VMware Inc
XETRA:BZF1
37
30%
1.2
US
Xperi Holding Corp
LSE:0M2A
369.6
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -355.9 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
25
15%
1.7