Exodus Movement Inc
OTC:EXOD

Watchlist Manager
Exodus Movement Inc Logo
Exodus Movement Inc
OTC:EXOD
Watchlist
Price: 16.48 USD -0.72% Market Closed
Market Cap: 482.5m 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 16.48 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
477.3m USD 3.8 5.2 19.1 24.6
IN
Aaswa Trading and Exports Ltd
BSE:512038
25.5T INR 27 271.3 55 337.7 38 200.6 44 810.5
US
GE Vernova LLC
NYSE:GEV
185.8B USD 0 0 0 0
UK
Eight Capital Partners PLC
F:ECS
158.4B EUR 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
89.1B Zac 0 0 0 0
IN
GTV Engineering Ltd
BSE:539479
4.4T INR 5 032.3 37 046.7 26 302.4 27 704.3
US
CoreWeave Inc
NASDAQ:CRWV
46.5B USD 0 0 0 0
CH
Galderma Group AG
SIX:GALD
36.7B CHF 0 0 0 0
US
Reddit Inc
NYSE:RDDT
42.7B USD 22.4 122.2 145 153.8
US
Coupang Inc
F:788
32.3B EUR 1.1 97.2 29.3 48.1
P/S Multiple
Revenue Growth P/S to Growth
US
Exodus Movement Inc
OTC:EXOD
Average P/S: 5 447.1
3.8
27%
0.1
IN
A
Aaswa Trading and Exports Ltd
BSE:512038
27 271.3
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
12%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A 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
IN
G
GTV Engineering Ltd
BSE:539479
5 032.3
N/A 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
22.4
45%
0.5
US
Coupang Inc
F:788
1.1
15%
0.1
P/E Multiple
Earnings Growth PEG
US
Exodus Movement Inc
OTC:EXOD
Average P/E: 16 105
5.2
-33%
N/A
IN
A
Aaswa Trading and Exports Ltd
BSE:512038
55 337.7
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
53%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A 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
IN
G
GTV Engineering Ltd
BSE:539479
37 046.7
N/A 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
122.2
N/A N/A
US
Coupang Inc
F:788
97.2
118%
0.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Exodus Movement Inc
OTC:EXOD
Average EV/EBITDA: 11 352.3
19.1
50%
0.4
IN
A
Aaswa Trading and Exports Ltd
BSE:512038
38 200.6
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
58%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A 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
IN
G
GTV Engineering Ltd
BSE:539479
26 302.4
N/A 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
145
N/A N/A
US
Coupang Inc
F:788
29.3
56%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Exodus Movement Inc
OTC:EXOD
Average EV/EBIT: 12 713.1
24.6
18%
1.4
IN
A
Aaswa Trading and Exports Ltd
BSE:512038
44 810.5
N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
99%
N/A
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A 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
IN
G
GTV Engineering Ltd
BSE:539479
27 704.3
N/A 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
153.8
N/A N/A
US
Coupang Inc
F:788
48.1
77%
0.6