Voyager Digital Ltd
TSX:VOYG

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

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

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
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NASDAQ:PLTR
317.9B USD 70.6 194.5 214.6 218.5
DE
SAP SE
XETRA:SAP
200.7B EUR 5.6 27.9 16.8 19
US
Salesforce Inc
NYSE:CRM
179.9B USD 4.5 24.9 14.4 19.9
US
Applovin Corp
NASDAQ:APP
128.7B USD 23.2 45.2 36.1 39.2
US
NCR Corp
LSE:0K45
123.4B USD 46.6 -2 022.2 350.8 1 026.2
US
Intuit Inc
NASDAQ:INTU
112.7B USD 5.8 27.3 19 22
US
Adobe Inc
NASDAQ:ADBE
110.7B USD 4.6 15.5 11.6 12.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
81.5B USD 15.6 76.6 43.5 49.2
US
Synopsys Inc
NASDAQ:SNPS
81.4B USD 11.5 61.2 58.4 100.5
P/S Multiple
Revenue Growth P/S to Growth
US
Voyager Digital Ltd
TSX:VOYG
Average P/S: 21 281.7
0.1
N/A N/A
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
70.6
45%
1.6
DE
SAP SE
XETRA:SAP
5.6
15%
0.4
US
Salesforce Inc
NYSE:CRM
4.5
10%
0.4
US
Applovin Corp
NASDAQ:APP
23.2
29%
0.8
US
N
NCR Corp
LSE:0K45
46.6
-8%
N/A
US
Intuit Inc
NASDAQ:INTU
5.8
13%
0.4
US
Adobe Inc
NASDAQ:ADBE
4.6
10%
0.5
US
Cadence Design Systems Inc
NASDAQ:CDNS
15.6
14%
1.1
US
Synopsys Inc
NASDAQ:SNPS
11.5
20%
0.6
P/E Multiple
Earnings Growth PEG
US
Voyager Digital Ltd
TSX:VOYG
Average P/E: 59.1
Negative Multiple: -0.7
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
194.5
48%
4.1
DE
SAP SE
XETRA:SAP
27.9
17%
1.6
US
Salesforce Inc
NYSE:CRM
24.9
32%
0.8
US
Applovin Corp
NASDAQ:APP
45.2
61%
0.7
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 022.2
-48%
N/A
US
Intuit Inc
NASDAQ:INTU
27.3
31%
0.9
US
Adobe Inc
NASDAQ:ADBE
15.5
20%
0.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
76.6
34%
2.3
US
Synopsys Inc
NASDAQ:SNPS
61.2
43%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Voyager Digital Ltd
TSX:VOYG
Average EV/EBITDA: 76.7
1.8
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
214.6
N/A N/A
DE
SAP SE
XETRA:SAP
16.8
14%
1.2
US
Salesforce Inc
NYSE:CRM
14.4
25%
0.6
US
Applovin Corp
NASDAQ:APP
36.1
53%
0.7
US
N
NCR Corp
LSE:0K45
350.8
15%
23.4
US
Intuit Inc
NASDAQ:INTU
19
27%
0.7
US
Adobe Inc
NASDAQ:ADBE
11.6
15%
0.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
43.5
27%
1.6
US
Synopsys Inc
NASDAQ:SNPS
58.4
55%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Voyager Digital Ltd
TSX:VOYG
Average EV/EBIT: 150.9
1.6
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NASDAQ:PLTR
218.5
N/A N/A
DE
SAP SE
XETRA:SAP
19
15%
1.3
US
Salesforce Inc
NYSE:CRM
19.9
34%
0.6
US
Applovin Corp
NASDAQ:APP
39.2
58%
0.7
US
N
NCR Corp
LSE:0K45
1 026.2
60%
17.1
US
Intuit Inc
NASDAQ:INTU
22
31%
0.7
US
Adobe Inc
NASDAQ:ADBE
12.6
16%
0.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
49.2
30%
1.6
US
Synopsys Inc
NASDAQ:SNPS
100.5
73%
1.4