Pexip Holding ASA
OSE:PEXIP

Watchlist Manager
Pexip Holding ASA Logo
Pexip Holding ASA
OSE:PEXIP
Watchlist
Price: 61.2 NOK -2.24%
Market Cap: 6.4B NOK

Relative Value

The Relative Value of one PEXIP stock under the Base Case scenario is 33.35 NOK. Compared to the current market price of 61.2 NOK, Pexip Holding ASA is Overvalued by 46%.

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.

PEXIP Relative Value
Base Case
33.35 NOK
Overvaluation 46%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
28
vs Industry
32
Median 3Y
2.6
Median 5Y
3.5
Industry
2.4
Forward
4.8
vs History
1
vs Industry
17
Median 3Y
-13.1
Median 5Y
-26.3
Industry
22.6
Forward
33.2
vs History
36
vs Industry
32
Median 3Y
13.7
Median 5Y
14.7
Industry
16.9
vs History
33
vs Industry
27
Median 3Y
17.3
Median 5Y
12.8
Industry
21.1
vs History
20
vs Industry
44
Median 3Y
1.6
Median 5Y
2.1
Industry
2.9
vs History
26
vs Industry
35
Median 3Y
2.1
Median 5Y
3
Industry
2.4
Forward
4.2
vs History
26
vs Industry
51
Median 3Y
2.4
Median 5Y
3.3
Industry
4.9
vs History
23
vs Industry
23
Median 3Y
12.5
Median 5Y
12.2
Industry
12.6
Forward
17.1
vs History
17
vs Industry
16
Median 3Y
-4.1
Median 5Y
-8.2
Industry
16.3
Forward
21.6
vs History
36
vs Industry
34
Median 3Y
11
Median 5Y
11.9
Industry
15.5
vs History
26
vs Industry
29
Median 3Y
13
Median 5Y
9.7
Industry
18.6
vs History
26
vs Industry
39
Median 3Y
1.5
Median 5Y
2.2
Industry
2.4

Multiples Across Competitors

PEXIP Competitors Multiples
Pexip Holding ASA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
Pexip Holding ASA
OSE:PEXIP
6.2B NOK 5.3 44.9 21.9 31.5
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
308.2B EUR 8.8 53.7 29 33.3
US
Palantir Technologies Inc
NYSE:PLTR
309.7B USD 99.4 542.7 699 750.3
US
Salesforce Inc
NYSE:CRM
261.2B USD 6.8 42.1 22.2 31.9
US
Intuit Inc
NASDAQ:INTU
213.3B USD 11.7 61.5 38.9 45.6
US
Adobe Inc
NASDAQ:ADBE
181B USD 8.2 26.8 20.3 22.5
US
NCR Corp
LSE:0K45
154.2B USD 44.8 167.3 482.1 3 438.9
US
Applovin Corp
NASDAQ:APP
129.8B USD 25.3 67.6 47.4 55.6
US
Microstrategy Inc
NASDAQ:MSTR
104.4B USD 227.3 -19.5 -3 268.4 -1 692.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
82.4B USD 16.9 76.2 48.2 55
P/S Multiple
Revenue Growth P/S to Growth
NO
Pexip Holding ASA
OSE:PEXIP
Average P/S: 21 305.9
5.3
13%
0.4
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.8
12%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
99.4
33%
3
US
Salesforce Inc
NYSE:CRM
6.8
10%
0.7
US
Intuit Inc
NASDAQ:INTU
11.7
14%
0.8
US
Adobe Inc
NASDAQ:ADBE
8.2
10%
0.8
US
N
NCR Corp
LSE:0K45
44.8
-8%
N/A
US
Applovin Corp
NASDAQ:APP
25.3
23%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
227.3
4%
56.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.9
12%
1.4
P/E Multiple
Earnings Growth PEG
NO
Pexip Holding ASA
OSE:PEXIP
Average P/E: 120.3
44.9
39%
1.2
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
53.7
50%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
542.7
73%
7.4
US
Salesforce Inc
NYSE:CRM
42.1
32%
1.3
US
Intuit Inc
NASDAQ:INTU
61.5
34%
1.8
US
Adobe Inc
NASDAQ:ADBE
26.8
26%
1
US
N
NCR Corp
LSE:0K45
167.3
-47%
N/A
US
Applovin Corp
NASDAQ:APP
67.6
44%
1.5
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -19.5 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
76.2
33%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
Pexip Holding ASA
OSE:PEXIP
Average EV/EBITDA: 156.6
21.9
30%
0.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
29
19%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
699
109%
6.4
US
Salesforce Inc
NYSE:CRM
22.2
24%
0.9
US
Intuit Inc
NASDAQ:INTU
38.9
28%
1.4
US
Adobe Inc
NASDAQ:ADBE
20.3
17%
1.2
US
N
NCR Corp
LSE:0K45
482.1
12%
40.2
US
Applovin Corp
NASDAQ:APP
47.4
42%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -3 268.4 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
48.2
27%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
Pexip Holding ASA
OSE:PEXIP
Average EV/EBIT: 496.1
31.5
44%
0.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
33.3
21%
1.6
US
Palantir Technologies Inc
NYSE:PLTR
750.3
110%
6.8
US
Salesforce Inc
NYSE:CRM
31.9
33%
1
US
Intuit Inc
NASDAQ:INTU
45.6
37%
1.2
US
Adobe Inc
NASDAQ:ADBE
22.5
20%
1.1
US
N
NCR Corp
LSE:0K45
3 438.9
90%
38.2
US
Applovin Corp
NASDAQ:APP
55.6
45%
1.2
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 692.2 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
55
28%
2