Voyager Digital Ltd
TSX:VOYG

Watchlist Manager
Voyager Digital Ltd Logo
Voyager Digital Ltd
TSX:VOYG
Watchlist
Price: 0.335 CAD
Market Cap: 57.2m CAD

Relative Value

VOYG price has not been updated for more than 5 months. This may indicate that the stock has been delisted.

There is not enough data to reliably calculate the relative value of VOYG.

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.

VOYG Relative Value
Base Case
Not Available
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
vs Industry
Median 3Y
0.1
Median 5Y
0.1
Industry
2.4
Forward
0.1
vs History
vs Industry
Median 3Y
-0.7
Median 5Y
-0.7
Industry
22.3
Forward
-0.4
vs History
vs Industry
Median 3Y
4.5
Median 5Y
4.5
Industry
16
vs History
vs Industry
Median 3Y
-1.1
Median 5Y
-1.1
Industry
20.6
vs History
vs Industry
Median 3Y
0.2
Median 5Y
0.2
Industry
2.9
vs History
vs Industry
Median 3Y
-0.1
Median 5Y
-0.1
Industry
2.4
Forward
-0.1
vs History
vs Industry
Median 3Y
-0.2
Median 5Y
-0.2
Industry
4.9
vs History
vs Industry
Median 3Y
1.8
Median 5Y
1.8
Industry
12.2
vs History
vs Industry
Median 3Y
1.6
Median 5Y
1.6
Industry
15.8
vs History
vs Industry
Median 3Y
-6.1
Median 5Y
-6.1
Industry
14.6
vs History
vs Industry
Median 3Y
-6.1
Median 5Y
-6.1
Industry
17.1
vs History
vs Industry
Median 3Y
-0.3
Median 5Y
-0.3
Industry
2.4

Multiples Across Competitors

VOYG Competitors Multiples
Voyager Digital 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
US
Voyager Digital Ltd
TSX:VOYG
57.2m CAD 0.1 -0.7 1.8 1.6
IL
Sapiens International Corporation NV
NASDAQ:SPNS
779.6B USD 1 381.5 12 118.2 7 802.2 10 065
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
460.4B USD 118.3 421.4 518.3 534.3
DE
SAP SE
XETRA:SAP
243.5B EUR 6.7 34.3 21.1 23.9
US
Salesforce Inc
NYSE:CRM
247.9B USD 6.2 34.4 20 27.6
US
Applovin Corp
NASDAQ:APP
244.8B USD 44.5 86.5 68.6 74.6
US
Intuit Inc
NASDAQ:INTU
187.8B USD 9.7 45.6 31.5 36.5
US
Adobe Inc
NASDAQ:ADBE
148.9B USD 6.3 20.9 15.6 17.1
US
NCR Corp
LSE:0K45
138B USD 52.1 -2 261.7 392 1 147
US
Synopsys Inc
NASDAQ:SNPS
88.3B USD 13.7 44.2 69.9 90.5
P/S Multiple
Revenue Growth P/S to Growth
US
Voyager Digital Ltd
TSX:VOYG
Average P/S: 21 413.6
0.1
N/A N/A
IL
Sapiens International Corporation NV
NASDAQ:SPNS
1 381.5
8%
172.7
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
118.3
46%
2.6
DE
SAP SE
XETRA:SAP
6.7
11%
0.6
US
Salesforce Inc
NYSE:CRM
6.2
9%
0.7
US
Applovin Corp
NASDAQ:APP
44.5
28%
1.6
US
Intuit Inc
NASDAQ:INTU
9.7
13%
0.7
US
Adobe Inc
NASDAQ:ADBE
6.3
9%
0.7
US
N
NCR Corp
LSE:0K45
52.1
-8%
N/A
US
Synopsys Inc
NASDAQ:SNPS
13.7
21%
0.7
P/E Multiple
Earnings Growth PEG
US
Voyager Digital Ltd
TSX:VOYG
Average P/E: 1 600.7
Negative Multiple: -0.7
N/A N/A
IL
Sapiens International Corporation NV
NASDAQ:SPNS
12 118.2
11%
1 101.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
421.4
94%
4.5
DE
SAP SE
XETRA:SAP
34.3
48%
0.7
US
Salesforce Inc
NYSE:CRM
34.4
31%
1.1
US
Applovin Corp
NASDAQ:APP
86.5
61%
1.4
US
Intuit Inc
NASDAQ:INTU
45.6
31%
1.5
US
Adobe Inc
NASDAQ:ADBE
20.9
19%
1.1
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 261.7
-49%
N/A
US
Synopsys Inc
NASDAQ:SNPS
44.2
13%
3.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Voyager Digital Ltd
TSX:VOYG
Average EV/EBITDA: 894.1
1.8
N/A N/A
IL
Sapiens International Corporation NV
NASDAQ:SPNS
7 802.2
5%
1 560.4
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
518.3
137%
3.8
DE
SAP SE
XETRA:SAP
21.1
18%
1.2
US
Salesforce Inc
NYSE:CRM
20
24%
0.8
US
Applovin Corp
NASDAQ:APP
68.6
52%
1.3
US
Intuit Inc
NASDAQ:INTU
31.5
27%
1.2
US
Adobe Inc
NASDAQ:ADBE
15.6
16%
1
US
N
NCR Corp
LSE:0K45
392
16%
24.5
US
Synopsys Inc
NASDAQ:SNPS
69.9
44%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Voyager Digital Ltd
TSX:VOYG
Average EV/EBIT: 1 201.8
1.6
N/A N/A
IL
Sapiens International Corporation NV
NASDAQ:SPNS
10 065
12%
838.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
534.3
141%
3.8
DE
SAP SE
XETRA:SAP
23.9
21%
1.1
US
Salesforce Inc
NYSE:CRM
27.6
33%
0.8
US
Applovin Corp
NASDAQ:APP
74.6
57%
1.3
US
Intuit Inc
NASDAQ:INTU
36.5
32%
1.1
US
Adobe Inc
NASDAQ:ADBE
17.1
19%
0.9
US
N
NCR Corp
LSE:0K45
1 147
70%
16.4
US
Synopsys Inc
NASDAQ:SNPS
90.5
49%
1.8