BlackBerry Ltd
TSX:BB

Watchlist Manager
BlackBerry Ltd Logo
BlackBerry Ltd
TSX:BB
Watchlist
Price: 5.07 CAD 0.4% Market Closed
Market Cap: 3B CAD

Relative Value

The Relative Value of one BB stock under the Base Case scenario is 4.75 CAD. Compared to the current market price of 5.07 CAD, BlackBerry Ltd is Overvalued by 6%.

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.

BB Relative Value
Base Case
4.75 CAD
Overvaluation 6%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
49
vs Industry
29
Median 3Y
3.8
Median 5Y
4
Industry
2.5
Forward
4
vs History
vs Industry
Median 3Y
-12.3
Median 5Y
-10.1
Industry
23.1
Forward
37.7
vs History
14
vs Industry
0
Median 3Y
-14.1
Median 5Y
-8.5
Industry
17.5
vs History
vs Industry
Median 3Y
-13.9
Median 5Y
-16.6
Industry
21.6
vs History
39
vs Industry
33
Median 3Y
2.5
Median 5Y
2.6
Industry
3.1
vs History
42
vs Industry
28
Median 3Y
3.2
Median 5Y
3.6
Industry
2.5
Forward
3.8
vs History
53
vs Industry
36
Median 3Y
5
Median 5Y
5.3
Industry
5
vs History
31
vs Industry
7
Median 3Y
31.8
Median 5Y
16.6
Industry
12.8
Forward
25.3
vs History
3
vs Industry
26
Median 3Y
17.9
Median 5Y
-13.2
Industry
16.3
Forward
31.6
vs History
14
vs Industry
1
Median 3Y
-13.8
Median 5Y
-6.9
Industry
15.8
vs History
3
vs Industry
Median 3Y
-14.9
Median 5Y
-10.2
Industry
18.9
vs History
31
vs Industry
41
Median 3Y
1.6
Median 5Y
1.8
Industry
2.5

Multiples Across Competitors

BB Competitors Multiples
BlackBerry Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
BlackBerry Ltd
TSX:BB
3B CAD 3.9 -61.8 33.3 84.7
US
Microsoft Corp
NASDAQ:MSFT
3.7T USD 13.3 36.8 23 29.1
US
Oracle Corp
NYSE:ORCL
654.5B USD 11.4 52.6 30.1 40.4
US
ServiceNow Inc
NYSE:NOW
181.7B USD 15.1 109.4 79.3 110.6
US
Palo Alto Networks Inc
NASDAQ:PANW
122.4B USD 13.3 108 75.7 96.2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
102.6B USD 24.8 -595.7 4 048.1 -481.9
US
VMware Inc
XETRA:BZF1
58B EUR 4.9 47.2 21.8 36.8
US
Fortinet Inc
NASDAQ:FTNT
59.5B USD 9.4 30.7 26.5 28.4
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 144.2 651.1 271.7 380.6
US
Zscaler Inc
NASDAQ:ZS
42.1B USD 16.5 -1 085.5 -3 373.2 -326.7
IL
Cyberark Software Ltd
NASDAQ:CYBR
21.9B USD 18.2 -132.3 -30 631 -217.8
P/E Multiple
Earnings Growth PEG
CA
BlackBerry Ltd
TSX:BB
Average P/E: 148
Negative Multiple: -61.8
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
36.8
17%
2.2
US
Oracle Corp
NYSE:ORCL
52.6
32%
1.6
US
ServiceNow Inc
NYSE:NOW
109.4
52%
2.1
US
Palo Alto Networks Inc
NASDAQ:PANW
108
42%
2.6
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -595.7 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.2
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
30.7
14%
2.2
US
Xperi Holding Corp
LSE:0M2A
651.1
43%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -1 085.5 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -132.3 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
BlackBerry Ltd
TSX:BB
Average EV/EBITDA: 512.2
33.3
13%
2.6
US
Microsoft Corp
NASDAQ:MSFT
23
18%
1.3
US
Oracle Corp
NYSE:ORCL
30.1
30%
1
US
ServiceNow Inc
NYSE:NOW
79.3
53%
1.5
US
Palo Alto Networks Inc
NASDAQ:PANW
75.7
N/A N/A
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
4 048.1
182%
22.2
US
V
VMware Inc
XETRA:BZF1
21.8
19%
1.1
US
Fortinet Inc
NASDAQ:FTNT
26.5
17%
1.6
US
Xperi Holding Corp
LSE:0M2A
271.7
8%
34
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -3 373.2 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -30 631 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
BlackBerry Ltd
TSX:BB
Average EV/EBIT: 100.8
84.7
31%
2.7
US
Microsoft Corp
NASDAQ:MSFT
29.1
16%
1.8
US
Oracle Corp
NYSE:ORCL
40.4
31%
1.3
US
ServiceNow Inc
NYSE:NOW
110.6
64%
1.7
US
Palo Alto Networks Inc
NASDAQ:PANW
96.2
48%
2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -481.9 N/A N/A
US
V
VMware Inc
XETRA:BZF1
36.8
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
28.4
17%
1.7
US
Xperi Holding Corp
LSE:0M2A
380.6
24%
15.9
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -326.7 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -217.8 N/A N/A