C

Crayon Group Holding ASA
OTC:CRAYF

Watchlist Manager
Crayon Group Holding ASA
OTC:CRAYF
Watchlist
Price: 14.57 USD Market Closed
Market Cap: 1.3B USD

Relative Value

The Relative Value of one CRAYF stock under the Base Case scenario is hidden USD. Compared to the current market price of 14.57 USD, Crayon Group Holding ASA is hidden .

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.

CRAYF Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
20
vs Industry
58
Median 3Y
1.6
Median 5Y
1.6
Industry
2.4
Forward
1.5
vs History
50
vs Industry
15
Median 3Y
43.2
Median 5Y
44.1
Industry
22.3
Forward
17.8
vs History
41
vs Industry
52
Median 3Y
8.4
Median 5Y
9.7
Industry
16.1
vs History
1
vs Industry
24
Median 3Y
20
Median 5Y
15
Industry
20.7
vs History
33
vs Industry
35
Median 3Y
3.6
Median 5Y
4.1
Industry
2.9
vs History
28
vs Industry
54
Median 3Y
1.7
Median 5Y
1.7
Industry
2.4
Forward
1.6
vs History
47
vs Industry
73
Median 3Y
1.9
Median 5Y
2
Industry
4.9
vs History
61
vs Industry
39
Median 3Y
11.5
Median 5Y
13.2
Industry
12.2
Forward
8.9
vs History
73
vs Industry
34
Median 3Y
17
Median 5Y
20.9
Industry
15.9
Forward
11.9
vs History
39
vs Industry
48
Median 3Y
8.3
Median 5Y
9.8
Industry
14.7
vs History
28
vs Industry
41
Median 3Y
8.7
Median 5Y
8.9
Industry
17.3
vs History
33
vs Industry
55
Median 3Y
1.6
Median 5Y
1.7
Industry
2.4

Multiples Across Competitors

CRAYF Competitors Multiples
Crayon Group Holding ASA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
Crayon Group Holding ASA
OTC:CRAYF
12.9B USD 1.8 43.9 11.5 16.6
US
Microsoft Corp
NASDAQ:MSFT
3.6T USD 12.2 34.3 20.4 26.3
US
Oracle Corp
NYSE:ORCL
554B USD 9.1 35.9 24.1 32.9
US
ServiceNow Inc
NYSE:NOW
156.7B USD 12.4 90.5 62.7 87.1
US
Palo Alto Networks Inc
NASDAQ:PANW
132.6B USD 13.9 118.7 79.6 101.5
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
120.7B USD 26.4 -384.3 -2 101.2 -368.1
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.5 21.9 37
US
Fortinet Inc
NASDAQ:FTNT
59.4B USD 9.1 31.7 26.2 28.1
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
36.9B USD 13 -898.2 13 313.6 -262.7
IL
Cyberark Software Ltd
NASDAQ:CYBR
23.6B USD 18.1 -104.1 -2 153.9 -169.3
P/E Multiple
Earnings Growth PEG
NO
C
Crayon Group Holding ASA
OTC:CRAYF
Average P/E: 143.3
43.9
64%
0.7
US
Microsoft Corp
NASDAQ:MSFT
34.3
18%
1.9
US
Oracle Corp
NYSE:ORCL
35.9
36%
1
US
ServiceNow Inc
NYSE:NOW
90.5
-10%
N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
118.7
46%
2.6
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -384.3 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.5
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
31.7
12%
2.6
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -898.2 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -104.1 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
C
Crayon Group Holding ASA
OTC:CRAYF
Average EV/EBITDA: 1 536.6
11.5
20%
0.6
US
Microsoft Corp
NASDAQ:MSFT
20.4
20%
1
US
Oracle Corp
NYSE:ORCL
24.1
43%
0.6
US
ServiceNow Inc
NYSE:NOW
62.7
53%
1.2
US
Palo Alto Networks Inc
NASDAQ:PANW
79.6
41%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -2 101.2
184%
N/A
US
V
VMware Inc
XETRA:BZF1
21.9
19%
1.2
US
Fortinet Inc
NASDAQ:FTNT
26.2
17%
1.5
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
13 313.6
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 153.9 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
C
Crayon Group Holding ASA
OTC:CRAYF
Average EV/EBIT: 88.3
16.6
25%
0.7
US
Microsoft Corp
NASDAQ:MSFT
26.3
17%
1.5
US
Oracle Corp
NYSE:ORCL
32.9
38%
0.9
US
ServiceNow Inc
NYSE:NOW
87.1
65%
1.3
US
Palo Alto Networks Inc
NASDAQ:PANW
101.5
50%
2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -368.1 N/A N/A
US
V
VMware Inc
XETRA:BZF1
37
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
28.1
17%
1.7
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -262.7 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -169.3 N/A N/A