First Time Loading...
V

Vercom SA
WSE:VRC

Watchlist Manager
Vercom SA
WSE:VRC
Watchlist
Price: 117 PLN Market Closed
Updated: May 9, 2024

Relative Value

The Relative Value of one VRC stock under the Base Case scenario is 95.62 PLN. Compared to the current market price of 117 PLN, Vercom SA is Overvalued by 18%.

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.

VRC Relative Value
Base Case
95.62 PLN
Overvaluation 18%
Relative Value
Price
V
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
2
vs Industry
17
Median 3Y
3.8
Median 5Y
3.8
Industry
2.3
Forward
7.9
vs History
5
vs Industry
17
Median 3Y
29.8
Median 5Y
29.8
Industry
24.3
Forward
52.7
vs History
2
vs Industry
17
Median 3Y
20.5
Median 5Y
20.5
Industry
17.2
vs History
2
vs Industry
6
Median 3Y
8.7
Median 5Y
8.7
Industry
21.8
vs History
5
vs Industry
15
Median 3Y
4
Median 5Y
4
Industry
2.8
vs History
2
vs Industry
16
Median 3Y
4
Median 5Y
4
Industry
2.3
Forward
8.1
vs History
13
vs Industry
17
Median 3Y
9
Median 5Y
9
Industry
4.8
vs History
2
vs Industry
15
Median 3Y
19.6
Median 5Y
19.6
Industry
13.4
Forward
32.3
vs History
2
vs Industry
15
Median 3Y
23.1
Median 5Y
23.1
Industry
17
Forward
39
vs History
2
vs Industry
15
Median 3Y
21.7
Median 5Y
21.7
Industry
15.8
vs History
2
vs Industry
13
Median 3Y
25
Median 5Y
25
Industry
18.7
vs History
23
vs Industry
20
Median 3Y
3.4
Median 5Y
3.4
Industry
2.4

Multiples Across Competitors

VRC Competitors Multiples
Vercom SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
Vercom SA
WSE:VRC
2.6B PLN 6.5 39.6 28.8 34.1
US
Ezenia! Inc
OTC:EZEN
789.1B USD 325 533 -251 383.2 -254 217.5 -246 745.2
US
Advant-e Corp
OTC:ADVC
670.7B USD 66 369.3 335 223.2 201 163.8 221 259.6
US
Salesforce Inc
NYSE:CRM
270.9B USD 7.8 65.5 26.6 44.2
US
Adobe Inc
NASDAQ:ADBE
221.1B USD 11.1 46.1 27.6 31
DE
SAP SE
XETRA:SAP
206B EUR 6.5 42.6 24.9 29.8
US
Intuit Inc
NASDAQ:INTU
177.1B USD 11.7 63.9 42.8 52.3
US
Synopsys Inc
NASDAQ:SNPS
84B USD 13.7 59.7 49.8 58.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
76.9B USD 18.9 73.4 56.5 63.5
US
Workday Inc
NASDAQ:WDAY
65.9B USD 9.1 47.7 131.3 333.5
CA
Constellation Software Inc
TSX:CSU
81B CAD 7 104.4 27.3 50.7
P/E Multiple
Earnings Growth
PL
V
Vercom SA
WSE:VRC
Average P/E: 33 576.6
39.6
191%
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -251 383.2 N/A
US
A
Advant-e Corp
OTC:ADVC
335 223.2
N/A
US
Salesforce Inc
NYSE:CRM
65.5
209%
US
Adobe Inc
NASDAQ:ADBE
46.1
97%
DE
SAP SE
XETRA:SAP
42.6
40%
US
Intuit Inc
NASDAQ:INTU
63.9
159%
US
Synopsys Inc
NASDAQ:SNPS
59.7
141%
US
Cadence Design Systems Inc
NASDAQ:CDNS
73.4
127%
US
Workday Inc
NASDAQ:WDAY
47.7
85%
CA
Constellation Software Inc
TSX:CSU
104.4
N/A
EV/EBITDA Multiple
EBITDA Growth
PL
V
Vercom SA
WSE:VRC
Average EV/EBITDA: 20 157.9
28.8
183%
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -254 217.5 N/A
US
A
Advant-e Corp
OTC:ADVC
201 163.8
N/A
US
Salesforce Inc
NYSE:CRM
26.6
70%
US
Adobe Inc
NASDAQ:ADBE
27.6
69%
DE
SAP SE
XETRA:SAP
24.9
64%
US
Intuit Inc
NASDAQ:INTU
42.8
123%
US
Synopsys Inc
NASDAQ:SNPS
49.8
130%
US
Cadence Design Systems Inc
NASDAQ:CDNS
56.5
107%
US
Workday Inc
NASDAQ:WDAY
131.3
652%
CA
Constellation Software Inc
TSX:CSU
27.3
N/A
EV/EBIT Multiple
EBIT Growth
PL
V
Vercom SA
WSE:VRC
Average EV/EBIT: 22 195.8
34.1
209%
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -246 745.2 N/A
US
A
Advant-e Corp
OTC:ADVC
221 259.6
N/A
US
Salesforce Inc
NYSE:CRM
44.2
179%
US
Adobe Inc
NASDAQ:ADBE
31
79%
DE
SAP SE
XETRA:SAP
29.8
79%
US
Intuit Inc
NASDAQ:INTU
52.3
166%
US
Synopsys Inc
NASDAQ:SNPS
58.7
144%
US
Cadence Design Systems Inc
NASDAQ:CDNS
63.5
123%
US
Workday Inc
NASDAQ:WDAY
333.5
1 591%
CA
Constellation Software Inc
TSX:CSU
50.7
N/A

See Also

Discover More