Exodus Movement Inc
OTC:EXOD

Watchlist Manager
Exodus Movement Inc Logo
Exodus Movement Inc
OTC:EXOD
Watchlist
Price: 16.6 USD 1.72% Market Closed
Market Cap: 486m USD

Relative Value

EXOD doesn't have a meaningful market cap.

The Relative Value of one EXOD stock under the Base Case scenario is 36.78 USD. Compared to the current market price of 16.6 USD, Exodus Movement Inc is Undervalued by 55%.

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.

EXOD Relative Value
Base Case
36.78 USD
Undervaluation 55%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

EXOD Competitors Multiples
Exodus Movement Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Exodus Movement Inc
OTC:EXOD
480.8m USD 3.8 5.2 19.3 24.9
UK
Eight Capital Partners PLC
F:ECS
158.4B EUR 0 0 0 0
US
GE Vernova LLC
NYSE:GEV
184.9B USD 0 0 0 0
US
China Industrial Group Inc
OTC:CIND
121B USD 351.6 4 020.7 3 417.4 3 537.2
NL
Nepi Rockcastle NV
JSE:NRP
88.7B Zac 0 0 0 0
US
CoreWeave Inc
NASDAQ:CRWV
49.5B USD 0 0 0 0
CH
Galderma Group AG
SIX:GALD
37.8B CHF 0 0 0 0
US
Reddit Inc
NYSE:RDDT
43.7B USD 23 125.3 148.8 157.9
US
Symbotic Inc
NASDAQ:SYM
40B USD 17.8 -2 363.2 -1 179.6 -535.1
US
Coupang Inc
F:788
33.9B EUR 1.2 101 31 51
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
581.1T IDR 48.2 -133.2 0.2 0.2
P/S Multiple
Revenue Growth P/S to Growth
US
Exodus Movement Inc
OTC:EXOD
Average P/S: 74.3
3.8
27%
0.1
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
12%
N/A
US
C
China Industrial Group Inc
OTC:CIND
351.6
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-3%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
18%
N/A
US
R
Reddit Inc
NYSE:RDDT
23
45%
0.5
US
Symbotic Inc
NASDAQ:SYM
17.8
24%
0.7
US
Coupang Inc
F:788
1.2
15%
0.1
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
48.2
N/A N/A
P/E Multiple
Earnings Growth PEG
US
Exodus Movement Inc
OTC:EXOD
Average P/E: 1 063.1
5.2
-33%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
53%
N/A
US
C
China Industrial Group Inc
OTC:CIND
4 020.7
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-5%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
86%
N/A
US
R
Reddit Inc
NYSE:RDDT
125.3
N/A N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -2 363.2 N/A N/A
US
Coupang Inc
F:788
101
118%
0.9
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
Negative Multiple: -133.2 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Exodus Movement Inc
OTC:EXOD
Average EV/EBITDA: 723.3
19.3
50%
0.4
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
58%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 417.4
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
9%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
28%
N/A
US
R
Reddit Inc
NYSE:RDDT
148.8
N/A N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -1 179.6 N/A N/A
US
Coupang Inc
F:788
31
56%
0.6
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
0.2
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Exodus Movement Inc
OTC:EXOD
Average EV/EBIT: 754.2
24.9
18%
1.4
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
99%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 537.2
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
8%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
39%
N/A
US
R
Reddit Inc
NYSE:RDDT
157.9
N/A N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -535.1 N/A N/A
US
Coupang Inc
F:788
51
77%
0.7
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
0.2
N/A N/A