Intermap Technologies Corp
TSX:IMP

Watchlist Manager
Intermap Technologies Corp Logo
Intermap Technologies Corp
TSX:IMP
Watchlist
Price: 3 CAD -4.15% Market Closed
Market Cap: 177.4m CAD

Relative Value

The Relative Value of one IMP stock under the Base Case scenario is 0.79 CAD. Compared to the current market price of 3 CAD, Intermap Technologies Corp is Overvalued by 74%.

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.

IMP Relative Value
Base Case
0.79 CAD
Overvaluation 74%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
22
Median 3Y
3.1
Median 5Y
3
Industry
2.5
Forward
4
vs History
0
vs Industry
Median 3Y
-3.7
Median 5Y
-3.6
Industry
23.1
Forward
31
vs History
vs Industry
36
Median 3Y
-18.8
Median 5Y
-7.5
Industry
17.4
vs History
vs Industry
7
Median 3Y
-11.1
Median 5Y
-5.9
Industry
21.7
vs History
38
vs Industry
0
Median 3Y
-4.5
Median 5Y
8.9
Industry
3
vs History
0
vs Industry
21
Median 3Y
3.1
Median 5Y
3
Industry
2.5
Forward
3.8
vs History
1
vs Industry
4
Median 3Y
-5.1
Median 5Y
-4.9
Industry
5.1
vs History
1
vs Industry
10
Median 3Y
-5.1
Median 5Y
-4.9
Industry
12.7
Forward
13.8
vs History
4
vs Industry
2
Median 3Y
-3.3
Median 5Y
-3.3
Industry
16.4
Forward
9.9
vs History
vs Industry
35
Median 3Y
-17.1
Median 5Y
-7.2
Industry
15.9
vs History
vs Industry
23
Median 3Y
-13.7
Median 5Y
-7
Industry
19
vs History
4
vs Industry
10
Median 3Y
7.2
Median 5Y
5.6
Industry
2.5

Multiples Across Competitors

IMP Competitors Multiples
Intermap Technologies Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Intermap Technologies Corp
TSX:IMP
177.4m CAD 6.4 62 37 56.4
DE
SAP SE
XETRA:SAP
305.1B EUR 8.7 53.2 28.8 32.9
US
Palantir Technologies Inc
NYSE:PLTR
356B USD 114.3 623.8 805.3 864.4
US
Salesforce Inc
NYSE:CRM
251.7B USD 6.5 40.6 21.4 30.7
US
Intuit Inc
NASDAQ:INTU
213.1B USD 11.7 61.5 38.8 45.6
US
NCR Corp
LSE:0K45
188.7B USD 54.8 204.7 589.5 4 205.4
US
Adobe Inc
NASDAQ:ADBE
156.6B USD 6.9 22.8 17.9 19.8
US
Applovin Corp
NASDAQ:APP
123.9B USD 24.1 64.6 45.3 53.2
US
Microstrategy Inc
NASDAQ:MSTR
113.5B USD 247.1 -21.2 -3 532.7 -1 829
US
Synopsys Inc
NASDAQ:SNPS
91.8B USD 14.7 42.4 55.8 67.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
86.4B USD 17.7 79.9 50.6 57.7
P/S Multiple
Revenue Growth P/S to Growth
US
Intermap Technologies Corp
TSX:IMP
Average P/S: 46.6
6.4
N/A N/A
DE
SAP SE
XETRA:SAP
8.7
12%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
114.3
33%
3.5
US
Salesforce Inc
NYSE:CRM
6.5
10%
0.7
US
Intuit Inc
NASDAQ:INTU
11.7
14%
0.8
US
N
NCR Corp
LSE:0K45
54.8
-8%
N/A
US
Adobe Inc
NASDAQ:ADBE
6.9
10%
0.7
US
Applovin Corp
NASDAQ:APP
24.1
22%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
247.1
4%
61.8
US
Synopsys Inc
NASDAQ:SNPS
14.7
13%
1.1
US
Cadence Design Systems Inc
NASDAQ:CDNS
17.7
13%
1.4
P/E Multiple
Earnings Growth PEG
US
Intermap Technologies Corp
TSX:IMP
Average P/E: 125.5
62
N/A N/A
DE
SAP SE
XETRA:SAP
53.2
50%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
623.8
73%
8.5
US
Salesforce Inc
NYSE:CRM
40.6
31%
1.3
US
Intuit Inc
NASDAQ:INTU
61.5
37%
1.7
US
N
NCR Corp
LSE:0K45
204.7
-46%
N/A
US
Adobe Inc
NASDAQ:ADBE
22.8
27%
0.8
US
Applovin Corp
NASDAQ:APP
64.6
45%
1.4
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -21.2 N/A N/A
US
Synopsys Inc
NASDAQ:SNPS
42.4
11%
3.9
US
Cadence Design Systems Inc
NASDAQ:CDNS
79.9
33%
2.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Intermap Technologies Corp
TSX:IMP
Average EV/EBITDA: 169
37
N/A N/A
DE
SAP SE
XETRA:SAP
28.8
19%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
805.3
109%
7.4
US
Salesforce Inc
NYSE:CRM
21.4
24%
0.9
US
Intuit Inc
NASDAQ:INTU
38.8
28%
1.4
US
N
NCR Corp
LSE:0K45
589.5
12%
49.1
US
Adobe Inc
NASDAQ:ADBE
17.9
17%
1.1
US
Applovin Corp
NASDAQ:APP
45.3
42%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -3 532.7 N/A N/A
US
Synopsys Inc
NASDAQ:SNPS
55.8
34%
1.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
50.6
27%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Intermap Technologies Corp
TSX:IMP
Average EV/EBIT: 543.3
56.4
N/A N/A
DE
SAP SE
XETRA:SAP
32.9
21%
1.6
US
Palantir Technologies Inc
NYSE:PLTR
864.4
110%
7.9
US
Salesforce Inc
NYSE:CRM
30.7
33%
0.9
US
Intuit Inc
NASDAQ:INTU
45.6
37%
1.2
US
N
NCR Corp
LSE:0K45
4 205.4
90%
46.7
US
Adobe Inc
NASDAQ:ADBE
19.8
20%
1
US
Applovin Corp
NASDAQ:APP
53.2
45%
1.2
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 829 N/A N/A
US
Synopsys Inc
NASDAQ:SNPS
67.4
39%
1.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
57.7
28%
2.1