Linedata Services SA
PAR:LIN

Watchlist Manager
Linedata Services SA Logo
Linedata Services SA
PAR:LIN
Watchlist
Price: 75.4 EUR -0.79% Market Closed
Market Cap: 374m EUR

Relative Value

The Relative Value of one LIN stock under the Base Case scenario is 79.23 EUR. Compared to the current market price of 75.4 EUR, Linedata Services SA is Undervalued by 5%.

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.

LIN Relative Value
Base Case
79.23 EUR
Undervaluation 5%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
14
vs Industry
49
Median 3Y
1.7
Median 5Y
1.5
Industry
2.5
Forward
1.9
vs History
30
vs Industry
40
Median 3Y
11.9
Median 5Y
11.2
Industry
23.1
Forward
13.2
vs History
20
vs Industry
51
Median 3Y
6.8
Median 5Y
5.4
Industry
17.4
vs History
22
vs Industry
29
Median 3Y
18.7
Median 5Y
13.7
Industry
21.7
vs History
28
vs Industry
36
Median 3Y
2.7
Median 5Y
2.2
Industry
3
vs History
19
vs Industry
43
Median 3Y
1.9
Median 5Y
1.9
Industry
2.5
Forward
2.1
vs History
19
vs Industry
61
Median 3Y
2.1
Median 5Y
2
Industry
5
vs History
20
vs Industry
42
Median 3Y
6.7
Median 5Y
6
Industry
12.7
Forward
7.7
vs History
22
vs Industry
37
Median 3Y
9.7
Median 5Y
8.7
Industry
16.4
Forward
10.3
vs History
23
vs Industry
45
Median 3Y
7.8
Median 5Y
6.9
Industry
15.8
vs History
47
vs Industry
39
Median 3Y
9.7
Median 5Y
9.7
Industry
19
vs History
19
vs Industry
51
Median 3Y
1.4
Median 5Y
1.2
Industry
2.5

Multiples Across Competitors

LIN Competitors Multiples
Linedata Services SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
FR
Linedata Services SA
PAR:LIN
372.9m EUR 2 13.3 7.4 10.1
US
Palantir Technologies Inc
NYSE:PLTR
356.3B USD 114.6 626.3 806 865.1
DE
SAP SE
XETRA:SAP
308.7B EUR 8.8 53.9 29.1 33.3
US
Salesforce Inc
NYSE:CRM
246.9B USD 6.4 39.8 21 30.1
US
Intuit Inc
NASDAQ:INTU
210.2B USD 11.6 60.6 38.3 44.9
US
NCR Corp
LSE:0K45
180.2B USD 52.3 195.5 563.1 4 016.7
US
Adobe Inc
NASDAQ:ADBE
154.9B USD 6.8 22.5 17.7 19.6
US
Microstrategy Inc
NASDAQ:MSTR
120.7B USD 263.4 -22.6 -3 743.9 -1 938.4
US
Applovin Corp
NASDAQ:APP
124.1B USD 24.2 64.8 45.3 53.2
US
Synopsys Inc
NASDAQ:SNPS
89.4B USD 14.4 41.5 54.3 65.5
US
Cadence Design Systems Inc
NASDAQ:CDNS
86.6B USD 17.8 80.1 50.7 57.9
P/S Multiple
Revenue Growth P/S to Growth
FR
Linedata Services SA
PAR:LIN
Average P/S: 47.5
2
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
114.6
33%
3.5
DE
SAP SE
XETRA:SAP
8.8
12%
0.7
US
Salesforce Inc
NYSE:CRM
6.4
10%
0.6
US
Intuit Inc
NASDAQ:INTU
11.6
14%
0.8
US
N
NCR Corp
LSE:0K45
52.3
-8%
N/A
US
Adobe Inc
NASDAQ:ADBE
6.8
10%
0.7
US
Microstrategy Inc
NASDAQ:MSTR
263.4
4%
65.8
US
Applovin Corp
NASDAQ:APP
24.2
22%
1.1
US
Synopsys Inc
NASDAQ:SNPS
14.4
13%
1.1
US
Cadence Design Systems Inc
NASDAQ:CDNS
17.8
13%
1.4
P/E Multiple
Earnings Growth PEG
FR
Linedata Services SA
PAR:LIN
Average P/E: 119.8
13.3
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
626.3
73%
8.6
DE
SAP SE
XETRA:SAP
53.9
50%
1.1
US
Salesforce Inc
NYSE:CRM
39.8
31%
1.3
US
Intuit Inc
NASDAQ:INTU
60.6
37%
1.6
US
N
NCR Corp
LSE:0K45
195.5
-46%
N/A
US
Adobe Inc
NASDAQ:ADBE
22.5
27%
0.8
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -22.6 N/A N/A
US
Applovin Corp
NASDAQ:APP
64.8
45%
1.4
US
Synopsys Inc
NASDAQ:SNPS
41.5
11%
3.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
80.1
33%
2.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FR
Linedata Services SA
PAR:LIN
Average EV/EBITDA: 163.3
7.4
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
806
109%
7.4
DE
SAP SE
XETRA:SAP
29.1
19%
1.5
US
Salesforce Inc
NYSE:CRM
21
24%
0.9
US
Intuit Inc
NASDAQ:INTU
38.3
28%
1.4
US
N
NCR Corp
LSE:0K45
563.1
12%
46.9
US
Adobe Inc
NASDAQ:ADBE
17.7
17%
1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -3 743.9 N/A N/A
US
Applovin Corp
NASDAQ:APP
45.3
42%
1.1
US
Synopsys Inc
NASDAQ:SNPS
54.3
34%
1.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
50.7
27%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FR
Linedata Services SA
PAR:LIN
Average EV/EBIT: 519.7
10.1
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
865.1
110%
7.9
DE
SAP SE
XETRA:SAP
33.3
21%
1.6
US
Salesforce Inc
NYSE:CRM
30.1
33%
0.9
US
Intuit Inc
NASDAQ:INTU
44.9
37%
1.2
US
N
NCR Corp
LSE:0K45
4 016.7
90%
44.6
US
Adobe Inc
NASDAQ:ADBE
19.6
20%
1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 938.4 N/A N/A
US
Applovin Corp
NASDAQ:APP
53.2
45%
1.2
US
Synopsys Inc
NASDAQ:SNPS
65.5
39%
1.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
57.9
28%
2.1