Pexip Holding ASA
OSE:PEXIP

Watchlist Manager
Pexip Holding ASA Logo
Pexip Holding ASA
OSE:PEXIP
Watchlist
Price: 57.8 NOK -1.37% Market Closed
Market Cap: 6B NOK

Relative Value

The Relative Value of one PEXIP stock under the Base Case scenario is 32.88 NOK. Compared to the current market price of 57.8 NOK, Pexip Holding ASA is Overvalued by 43%.

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
32.88 NOK
Overvaluation 43%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
29
vs Industry
32
Median 3Y
2.6
Median 5Y
3.6
Industry
2.4
Forward
4.5
vs History
1
vs Industry
17
Median 3Y
-13.7
Median 5Y
-26.6
Industry
22.4
Forward
31.4
vs History
29
vs Industry
32
Median 3Y
14.7
Median 5Y
14.7
Industry
16.7
vs History
17
vs Industry
27
Median 3Y
18.8
Median 5Y
6.6
Industry
21.3
vs History
20
vs Industry
44
Median 3Y
1.6
Median 5Y
2
Industry
2.8
vs History
27
vs Industry
35
Median 3Y
2.1
Median 5Y
3
Industry
2.3
Forward
4.1
vs History
27
vs Industry
51
Median 3Y
2.4
Median 5Y
3.4
Industry
4.8
vs History
20
vs Industry
23
Median 3Y
12.3
Median 5Y
6.1
Industry
12.4
Forward
16.6
vs History
16
vs Industry
16
Median 3Y
-4.3
Median 5Y
-8.6
Industry
16.1
Forward
25
vs History
27
vs Industry
34
Median 3Y
11.9
Median 5Y
12
Industry
15.1
vs History
16
vs Industry
29
Median 3Y
14.2
Median 5Y
5.8
Industry
18.4
vs History
27
vs Industry
39
Median 3Y
1.5
Median 5Y
2.1
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
5.9B NOK 5.3 49.9 25.2 41.1
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
304B EUR 8.6 53 28.6 32.8
US
Palantir Technologies Inc
NYSE:PLTR
289.2B USD 92.8 506.8 651.8 699.7
US
Salesforce Inc
NYSE:CRM
261.4B USD 6.9 42.2 23 33.4
US
Intuit Inc
NASDAQ:INTU
201.4B USD 11.7 66.3 42.1 50.5
US
Adobe Inc
NASDAQ:ADBE
177.3B USD 8 26.3 19.9 22
US
NCR Corp
LSE:0K45
141.3B USD 41 153.2 441.7 3 150.7
US
Applovin Corp
NASDAQ:APP
119.9B USD 23.3 62.5 43.8 51.5
US
Microstrategy Inc
NASDAQ:MSTR
90.8B USD 196 -77.8 -2 162.3 -1 552.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
86.1B USD 17.7 79.7 50.4 57.6
P/S Multiple
Revenue Growth P/S to Growth
NO
Pexip Holding ASA
OSE:PEXIP
Average P/S: 21 302
5.3
13%
0.4
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.6
12%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
92.8
34%
2.7
US
Salesforce Inc
NYSE:CRM
6.9
10%
0.7
US
Intuit Inc
NASDAQ:INTU
11.7
13%
0.9
US
Adobe Inc
NASDAQ:ADBE
8
10%
0.8
US
N
NCR Corp
LSE:0K45
41
-8%
N/A
US
Applovin Corp
NASDAQ:APP
23.3
24%
1
US
Microstrategy Inc
NASDAQ:MSTR
196
3%
65.3
US
Cadence Design Systems Inc
NASDAQ:CDNS
17.7
13%
1.4
P/E Multiple
Earnings Growth PEG
NO
Pexip Holding ASA
OSE:PEXIP
Average P/E: 115.5
49.9
39%
1.3
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
53
50%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
506.8
73%
6.9
US
Salesforce Inc
NYSE:CRM
42.2
32%
1.3
US
Intuit Inc
NASDAQ:INTU
66.3
34%
2
US
Adobe Inc
NASDAQ:ADBE
26.3
26%
1
US
N
NCR Corp
LSE:0K45
153.2
-47%
N/A
US
Applovin Corp
NASDAQ:APP
62.5
44%
1.4
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -77.8 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
79.7
33%
2.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
Pexip Holding ASA
OSE:PEXIP
Average EV/EBITDA: 147.4
25.2
30%
0.8
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
28.6
19%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
651.8
109%
6
US
Salesforce Inc
NYSE:CRM
23
23%
1
US
Intuit Inc
NASDAQ:INTU
42.1
28%
1.5
US
Adobe Inc
NASDAQ:ADBE
19.9
17%
1.2
US
N
NCR Corp
LSE:0K45
441.7
12%
36.8
US
Applovin Corp
NASDAQ:APP
43.8
42%
1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -2 162.3 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
50.4
27%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
Pexip Holding ASA
OSE:PEXIP
Average EV/EBIT: 459.9
41.1
43%
1
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
32.8
21%
1.6
US
Palantir Technologies Inc
NYSE:PLTR
699.7
107%
6.5
US
Salesforce Inc
NYSE:CRM
33.4
32%
1
US
Intuit Inc
NASDAQ:INTU
50.5
35%
1.4
US
Adobe Inc
NASDAQ:ADBE
22
20%
1.1
US
N
NCR Corp
LSE:0K45
3 150.7
79%
39.9
US
Applovin Corp
NASDAQ:APP
51.5
38%
1.4
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 552.2 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
57.6
28%
2.1