Verimatrix SA
OTC:ISDCF

Watchlist Manager
Verimatrix SA Logo
Verimatrix SA
OTC:ISDCF
Watchlist
Price: 0.39 USD
Market Cap: 33.5m USD

Relative Value

The Relative Value of one ISDCF stock under the Base Case scenario is 1.07 USD. Compared to the current market price of 0.39 USD, Verimatrix SA is Undervalued by 64%.

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.

ISDCF Relative Value
Base Case
1.07 USD
Undervaluation 64%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

ISDCF Competitors Multiples
Verimatrix SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Verimatrix SA
OTC:ISDCF
16.3m USD 0.4 -0.3 -7.8 -7.8
US
Microsoft Corp
NASDAQ:MSFT
3.3T USD 11.1 31.2 18.5 23.9
US
Oracle Corp
NYSE:ORCL
493B USD 8.1 32 21.8 29.8
US
ServiceNow Inc
NYSE:NOW
129.8B USD 10.2 74.7 51.5 71.5
US
Palo Alto Networks Inc
NASDAQ:PANW
123.6B USD 12.8 109.7 73.3 93.5
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
111.6B USD 24.3 -353.7 -1 928.2 -337.8
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.7 25.6 43.2
US
Fortinet Inc
NASDAQ:FTNT
55.7B USD 8.5 29.7 24.4 26.2
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
33.1B USD 11.7 -808.8 11 928 -235.4
IL
Cyberark Software Ltd
NASDAQ:CYBR
22.2B USD 16.9 -96.8 -2 001.6 -157.4
P/E Multiple
Earnings Growth PEG
FR
Verimatrix SA
OTC:ISDCF
Average P/E: 152.7
Negative Multiple: -0.3
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
31.2
18%
1.7
US
Oracle Corp
NYSE:ORCL
32
36%
0.9
US
ServiceNow Inc
NYSE:NOW
74.7
-10%
N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
109.7
46%
2.4
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -353.7 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.7
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
29.7
12%
2.5
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -808.8 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -96.8 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Verimatrix SA
OTC:ISDCF
Average EV/EBITDA: 1 551.5
Negative Multiple: -7.8
38%
N/A
US
Microsoft Corp
NASDAQ:MSFT
18.5
20%
0.9
US
Oracle Corp
NYSE:ORCL
21.8
43%
0.5
US
ServiceNow Inc
NYSE:NOW
51.5
53%
1
US
Palo Alto Networks Inc
NASDAQ:PANW
73.3
41%
1.8
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -1 928.2
184%
N/A
US
V
VMware Inc
XETRA:BZF1
25.6
19%
1.3
US
Fortinet Inc
NASDAQ:FTNT
24.4
17%
1.4
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
11 928
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 001.6 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Verimatrix SA
OTC:ISDCF
Average EV/EBIT: 95
Negative Multiple: -7.8
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
23.9
17%
1.4
US
Oracle Corp
NYSE:ORCL
29.8
38%
0.8
US
ServiceNow Inc
NYSE:NOW
71.5
65%
1.1
US
Palo Alto Networks Inc
NASDAQ:PANW
93.5
50%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -337.8 N/A N/A
US
V
VMware Inc
XETRA:BZF1
43.2
30%
1.4
US
Fortinet Inc
NASDAQ:FTNT
26.2
17%
1.5
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -235.4 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -157.4 N/A N/A