L

LSI Software SA
WSE:LSI

Watchlist Manager
LSI Software SA
WSE:LSI
Watchlist
Price: 29 PLN 4.32% Market Closed
Market Cap: 94.5m PLN
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one LSI stock under the Base Case scenario is 24.98 PLN. Compared to the current market price of 29 PLN, LSI Software SA is Overvalued by 14%.

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.

LSI Relative Value
Base Case
24.98 PLN
Overvaluation 14%
Relative Value
Price
L
Worst Case
Base Case
Best Case

Valuation Multiples

1.3
P/S
P/S
Price to Sales
1.3
vs History
15
vs Industry
71
Median 3Y
0.8
Median 5Y
0.8
Industry
2.5
More Details
12.3
P/E
P/E
Price to Earnings
12.3
vs History
53
vs Industry
44
Median 3Y
10.9
Median 5Y
10.7
Industry
23.1
More Details
10.9
P/OCF
P/OCF
Price to OCF
10.9
vs History
38
vs Industry
53
Median 3Y
7.2
Median 5Y
6.3
Industry
17.3
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
31
Median 3Y
-5.3
Median 5Y
-5.3
Industry
21.6
More Details
1.6
P/B
P/B
Price to Book Value
1.6
vs History
15
vs Industry
72
Median 3Y
0.9
Median 5Y
1
Industry
3
More Details
1.2
EV/S
EV/S
Enterprise Value to Sales
1.2
vs History
3
vs Industry
66
Median 3Y
0.8
Median 5Y
0.7
Industry
2.5
More Details
3.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
3.8
vs History
34
vs Industry
60
Median 3Y
2.4
Median 5Y
2.6
Industry
5
More Details
6.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
6.8
vs History
25
vs Industry
50
Median 3Y
4.9
Median 5Y
4.9
Industry
12.7
More Details
13.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
13.4
vs History
44
vs Industry
35
Median 3Y
12
Median 5Y
10.1
Industry
16.3
More Details
10.6
EV/OCF
EV/OCF
Enterprise Value to OCF
10.6
vs History
33
vs Industry
48
Median 3Y
7.2
Median 5Y
5.9
Industry
15.7
More Details
197.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
197.3
vs History
0
vs Industry
35
Median 3Y
-4.7
Median 5Y
5.5
Industry
18.8
More Details
1.5
EV/IC
EV/IC
Enterprise Value to IC
1.5
vs History
1
vs Industry
69
Median 3Y
0.8
Median 5Y
0.8
Industry
2.5
More Details

Multiples Across Competitors

LSI Competitors Multiples
LSI Software SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
LSI Software SA
WSE:LSI
93.1m PLN 1.3 12.3 6.8 13.4
US
Microsoft Corp
NASDAQ:MSFT
3.9T USD 13.8 38 23.8 30.1
US
Oracle Corp
NYSE:ORCL
700.3B USD 12.2 56.1 32 42.9
US
ServiceNow Inc
NYSE:NOW
179.3B USD 14.8 108.6 78.3 109.1
US
Palo Alto Networks Inc
NASDAQ:PANW
111.9B USD 12.6 90.4 82.3 110.3
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
104.9B USD 25.4 -610.8 4 140.6 -493
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.5 21.9 36.9
US
Fortinet Inc
NASDAQ:FTNT
56.4B USD 9.3 30.1 25.1 26.8
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.6 723 258.7 369.6
US
Zscaler Inc
NASDAQ:ZS
41.9B USD 16.5 -1 082.5 -3 360.9 -325.5
IL
Cyberark Software Ltd
NASDAQ:CYBR
20.2B USD 16.8 -122.4 -28 280.3 -201.1
P/E Multiple
Earnings Growth PEG
PL
L
LSI Software SA
WSE:LSI
Average P/E: 138.2
12.3
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
38
16%
2.4
US
Oracle Corp
NYSE:ORCL
56.1
32%
1.8
US
ServiceNow Inc
NYSE:NOW
108.6
52%
2.1
US
Palo Alto Networks Inc
NASDAQ:PANW
90.4
4%
22.6
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -610.8 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.5
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
30.1
14%
2.1
US
Xperi Holding Corp
LSE:0M2A
723
43%
16.8
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -1 082.5 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -122.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
L
LSI Software SA
WSE:LSI
Average EV/EBITDA: 518.8
6.8
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
23.8
13%
1.8
US
Oracle Corp
NYSE:ORCL
32
29%
1.1
US
ServiceNow Inc
NYSE:NOW
78.3
53%
1.5
US
Palo Alto Networks Inc
NASDAQ:PANW
82.3
49%
1.7
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
4 140.6
181%
22.9
US
V
VMware Inc
XETRA:BZF1
21.9
19%
1.2
US
Fortinet Inc
NASDAQ:FTNT
25.1
17%
1.5
US
Xperi Holding Corp
LSE:0M2A
258.7
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -3 360.9 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -28 280.3 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
L
LSI Software SA
WSE:LSI
Average EV/EBIT: 92.4
13.4
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
30.1
14%
2.2
US
Oracle Corp
NYSE:ORCL
42.9
31%
1.4
US
ServiceNow Inc
NYSE:NOW
109.1
64%
1.7
US
Palo Alto Networks Inc
NASDAQ:PANW
110.3
60%
1.8
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -493 N/A N/A
US
V
VMware Inc
XETRA:BZF1
36.9
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
26.8
17%
1.6
US
Xperi Holding Corp
LSE:0M2A
369.6
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -325.5 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -201.1 N/A N/A

See Also

Summary
LSI intrinsic value, competitors valuation, and company profile.
DCF Valuation
LSI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
LSI stock valuation using valuation multiples.
Wall Street Estimates
LSI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
LSI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 273,600+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.