EXM Relative Valuation - Extreme Networks Inc

Watchlist Manager

Watchlist

Price: 12.585 EUR 2.61%

Market Cap: €1.6B

E	Extreme Networks Inc SWB:EXM	US
	Grupo Aeromexico SAB de CV NYSE:AERO	MX
	Spic Yuanda Environmental Protection Co Ltd SSE:600292	CN

Relative Value

The Relative Value of one EXM stock under the Base Case scenario is 25.979 EUR. Compared to the current market price of 12.585 EUR, Extreme Networks Inc is Undervalued by 52%.

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.

What is Relative Valuation?

How is Relative Value calculated?

EXM Relative Value

Base Case

Undervaluation 52%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
US		Extreme Networks Inc SWB:EXM	2B EUR	1.7	226	38.6	60.6
JP	N	Nakayo Inc TSE:6715	111.4T JPY	6 383.2	7 956 708	364 019	-1 113 898.2
US		Cisco Systems Inc NASDAQ:CSCO	306.8B USD	5.3	28.1	19.5	23.2
US		Arista Networks Inc NYSE:ANET	164.9B USD	19	48.6	40.6	41.4
CN		Zhongji Innolight Co Ltd SZSE:300308	680B CNY	21.6	79.7	67.2	67.2
US		Motorola Solutions Inc NYSE:MSI	75B USD	6.5	35.1	24.6	28.1
US		Ciena Corp NYSE:CIEN	54.3B USD	11.3	253	102.4	139.2
US		Lumentum Holdings Inc NASDAQ:LITE	50.4B USD	24.6	206.2	196.5	4 929
US		Ubiquiti Inc NYSE:UI	46.3B USD	16	53.6	44.5	45.3
FI		Nokia Oyj OMXH:NOKIA	38.6B EUR	2	59.9	18.6	45.2
SE		Telefonaktiebolaget LM Ericsson STO:ERIC B	353.7B SEK	1.5	12.4	7.9	10

				Revenue Growth	P/S to Growth
US		Extreme Networks Inc SWB:EXM	Average P/S: 590.2 1.7	9%	0.2
JP	N	Nakayo Inc TSE:6715	6 383.2	N/A	N/A
US		Cisco Systems Inc NASDAQ:CSCO	5.3	7%	0.8
US		Arista Networks Inc NYSE:ANET	19	24%	0.8
CN		Zhongji Innolight Co Ltd SZSE:300308	21.6	62%	0.3
US		Motorola Solutions Inc NYSE:MSI	6.5	7%	0.9
US		Ciena Corp NYSE:CIEN	11.3	23%	0.5
US		Lumentum Holdings Inc NASDAQ:LITE	24.6	54%	0.5
US		Ubiquiti Inc NYSE:UI	16	21%	0.8
FI		Nokia Oyj OMXH:NOKIA	2	5%	0.4
SE		Telefonaktiebolaget LM Ericsson STO:ERIC B	1.5	1%	1.5

				Earnings Growth	PEG
US		Extreme Networks Inc SWB:EXM	Average P/E: 723 428.2 226	N/A	N/A
JP	N	Nakayo Inc TSE:6715	7 956 708	N/A	N/A
US		Cisco Systems Inc NASDAQ:CSCO	28.1	25%	1.1
US		Arista Networks Inc NYSE:ANET	48.6	24%	2
CN		Zhongji Innolight Co Ltd SZSE:300308	79.7	83%	1
US		Motorola Solutions Inc NYSE:MSI	35.1	15%	2.3
US		Ciena Corp NYSE:CIEN	253	116%	2.2
US		Lumentum Holdings Inc NASDAQ:LITE	206.2	249%	0.8
US		Ubiquiti Inc NYSE:UI	53.6	23%	2.3
FI		Nokia Oyj OMXH:NOKIA	59.9	53%	1.1
SE		Telefonaktiebolaget LM Ericsson STO:ERIC B	12.4	-2%	N/A

				EBITDA Growth	EV/EBITDA to Growth
US		Extreme Networks Inc SWB:EXM	Average EV/EBITDA: 33 143.6 38.6	95%	0.4
JP	N	Nakayo Inc TSE:6715	364 019	N/A	N/A
US		Cisco Systems Inc NASDAQ:CSCO	19.5	20%	1
US		Arista Networks Inc NYSE:ANET	40.6	28%	1.5
CN		Zhongji Innolight Co Ltd SZSE:300308	67.2	92%	0.7
US		Motorola Solutions Inc NYSE:MSI	24.6	14%	1.8
US		Ciena Corp NYSE:CIEN	102.4	59%	1.7
US		Lumentum Holdings Inc NASDAQ:LITE	196.5	223%	0.9
US		Ubiquiti Inc NYSE:UI	44.5	25%	1.8
FI		Nokia Oyj OMXH:NOKIA	18.6	27%	0.7
SE		Telefonaktiebolaget LM Ericsson STO:ERIC B	7.9	0%	N/A

				EBIT Growth	EV/EBIT to Growth
US		Extreme Networks Inc SWB:EXM	Average EV/EBIT: 538.9 60.6	142%	0.4
JP	N	Nakayo Inc TSE:6715	Negative Multiple: -1 113 898.2	N/A	N/A
US		Cisco Systems Inc NASDAQ:CSCO	23.2	24%	1
US		Arista Networks Inc NYSE:ANET	41.4	27%	1.5
CN		Zhongji Innolight Co Ltd SZSE:300308	67.2	97%	0.7
US		Motorola Solutions Inc NYSE:MSI	28.1	15%	1.9
US		Ciena Corp NYSE:CIEN	139.2	83%	1.7
US		Lumentum Holdings Inc NASDAQ:LITE	4 929	N/A	N/A
US		Ubiquiti Inc NYSE:UI	45.3	25%	1.8
FI		Nokia Oyj OMXH:NOKIA	45.2	56%	0.8
SE		Telefonaktiebolaget LM Ericsson STO:ERIC B	10	0%	N/A

Extreme Networks Inc
SWB:EXM

Relative Value

Valuation Multiples

Multiples Across Competitors

EXM Competitors Multiples
Extreme Networks Inc Competitors

See Also

Company

Help

Tools

Stocks

Extreme Networks Inc SWB:EXM

Relative Value

Valuation Multiples

Multiples Across Competitors

EXM Competitors Multiples Extreme Networks Inc Competitors

See Also

Company

Help

Tools

Stocks

Extreme Networks Inc
SWB:EXM

EXM Competitors Multiples
Extreme Networks Inc Competitors