Relative Value

The Relative Value of one XROLF stock under the Base Case scenario is hidden USD. Compared to the current market price of 75 USD, Xero Ltd 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.

XROLF Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
7
Median 3Y
12.9
Median 5Y
13.6
Industry
2.4
Forward
7.7
vs History
50
vs Industry
5
Median 3Y
102.5
Median 5Y
80.7
Industry
22.3
Forward
82.7
vs History
98
vs Industry
16
Median 3Y
38.4
Median 5Y
44.8
Industry
16.1
vs History
88
vs Industry
37
Median 3Y
67.3
Median 5Y
33.3
Industry
20.7
vs History
98
vs Industry
7
Median 3Y
14.3
Median 5Y
15.3
Industry
2.9
vs History
98
vs Industry
8
Median 3Y
12
Median 5Y
13
Industry
2.4
Forward
5.9
vs History
98
vs Industry
16
Median 3Y
13.5
Median 5Y
14.9
Industry
4.9
vs History
98
vs Industry
7
Median 3Y
78.9
Median 5Y
151.5
Industry
12.2
Forward
22
vs History
98
vs Industry
8
Median 3Y
78.9
Median 5Y
151.5
Industry
15.9
Forward
43.8
vs History
98
vs Industry
16
Median 3Y
37
Median 5Y
45.2
Industry
14.7
vs History
88
vs Industry
10
Median 3Y
61.4
Median 5Y
90.8
Industry
17.3
vs History
98
vs Industry
7
Median 3Y
13.4
Median 5Y
13.9
Industry
2.4

Multiples Across Competitors

XROLF Competitors Multiples
Xero Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NZ
Xero Ltd
OTC:XROLF
18B USD 9.1 78.2 44 44
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
426.3B USD 109.4 389.2 479.4 494.2
DE
SAP SE
XETRA:SAP
239.9B EUR 6.6 33.9 20.8 23.5
US
Salesforce Inc
NYSE:CRM
247.7B USD 6.1 34.3 20 27.6
US
Applovin Corp
NASDAQ:APP
209B USD 37.9 73.8 58.6 63.7
US
Intuit Inc
NASDAQ:INTU
180.3B USD 9.3 43.8 30.3 35
US
Adobe Inc
NASDAQ:ADBE
140.6B USD 5.9 19.7 14.7 16.1
US
NCR Corp
LSE:0K45
129B USD 48.7 -2 115 366.8 1 073
US
Synopsys Inc
NASDAQ:SNPS
94.4B USD 14.7 47.2 74.2 96.1
US
Cadence Design Systems Inc
NASDAQ:CDNS
85.7B USD 16.4 80.8 45.9 51.9
P/S Multiple
Revenue Growth P/S to Growth
NZ
Xero Ltd
OTC:XROLF
Average P/S: 21 288.6
9.1
26%
0.3
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
109.4
46%
2.4
DE
SAP SE
XETRA:SAP
6.6
11%
0.6
US
Salesforce Inc
NYSE:CRM
6.1
10%
0.6
US
Applovin Corp
NASDAQ:APP
37.9
29%
1.3
US
Intuit Inc
NASDAQ:INTU
9.3
13%
0.7
US
Adobe Inc
NASDAQ:ADBE
5.9
10%
0.6
US
N
NCR Corp
LSE:0K45
48.7
-8%
N/A
US
Synopsys Inc
NASDAQ:SNPS
14.7
21%
0.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.4
14%
1.2
P/E Multiple
Earnings Growth PEG
NZ
Xero Ltd
OTC:XROLF
Average P/E: 89
78.2
27%
2.9
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
389.2
94%
4.1
DE
SAP SE
XETRA:SAP
33.9
48%
0.7
US
Salesforce Inc
NYSE:CRM
34.3
32%
1.1
US
Applovin Corp
NASDAQ:APP
73.8
61%
1.2
US
Intuit Inc
NASDAQ:INTU
43.8
31%
1.4
US
Adobe Inc
NASDAQ:ADBE
19.7
21%
0.9
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 115
-49%
N/A
US
Synopsys Inc
NASDAQ:SNPS
47.2
13%
3.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
80.8
34%
2.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NZ
Xero Ltd
OTC:XROLF
Average EV/EBITDA: 115.5
44
48%
0.9
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
479.4
137%
3.5
DE
SAP SE
XETRA:SAP
20.8
18%
1.2
US
Salesforce Inc
NYSE:CRM
20
24%
0.8
US
Applovin Corp
NASDAQ:APP
58.6
53%
1.1
US
Intuit Inc
NASDAQ:INTU
30.3
27%
1.1
US
Adobe Inc
NASDAQ:ADBE
14.7
16%
0.9
US
N
NCR Corp
LSE:0K45
366.8
16%
22.9
US
Synopsys Inc
NASDAQ:SNPS
74.2
50%
1.5
US
Cadence Design Systems Inc
NASDAQ:CDNS
45.9
27%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NZ
Xero Ltd
OTC:XROLF
Average EV/EBIT: 192.5
44
21%
2.1
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
494.2
141%
3.5
DE
SAP SE
XETRA:SAP
23.5
21%
1.1
US
Salesforce Inc
NYSE:CRM
27.6
34%
0.8
US
Applovin Corp
NASDAQ:APP
63.7
57%
1.1
US
Intuit Inc
NASDAQ:INTU
35
32%
1.1
US
Adobe Inc
NASDAQ:ADBE
16.1
17%
0.9
US
N
NCR Corp
LSE:0K45
1 073
70%
15.3
US
Synopsys Inc
NASDAQ:SNPS
96.1
50%
1.9
US
Cadence Design Systems Inc
NASDAQ:CDNS
51.9
30%
1.7