X

Xplus SA
WSE:XPL

Watchlist Manager
Xplus SA
WSE:XPL
Watchlist
Price: 2.43 PLN Market Closed
Market Cap: zł169.2m

Relative Value

The Relative Value of one XPL stock under the Base Case scenario is hidden PLN. Compared to the current market price of 2.43 PLN, Xplus SA is hidden .

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.

XPL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

XPL Competitors Multiples
Xplus 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
Xplus SA
WSE:XPL
169.2m PLN 2.9 23.8 13.7 19.2
US
Microsoft Corp
NASDAQ:MSFT
3.4T USD 11.9 33.3 19.8 25.6
US
Oracle Corp
NYSE:ORCL
499.2B USD 8.4 33.3 22.6 30.9
US
ServiceNow Inc
NYSE:NOW
134.9B USD 10.9 79.9 55.2 76.6
US
Palo Alto Networks Inc
NASDAQ:PANW
124.6B USD 13 111.5 74.6 95.1
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
113.5B USD 25.2 -366.4 -2 000.2 -350.5
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.8 25.9 43.7
US
Fortinet Inc
NASDAQ:FTNT
62.1B USD 9.4 32.9 27.2 29.1
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
33.1B USD 11.8 -816.7 12 049.7 -237.8
IL
Cyberark Software Ltd
NASDAQ:CYBR
22.3B USD 17.2 -98.6 -2 039.1 -160.3
P/E Multiple
Earnings Growth PEG
PL
X
Xplus SA
WSE:XPL
Average P/E: 138.3
23.8
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
33.3
18%
1.8
US
Oracle Corp
NYSE:ORCL
33.3
36%
0.9
US
ServiceNow Inc
NYSE:NOW
79.9
-10%
N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
111.5
46%
2.4
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -366.4 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.8
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
32.9
12%
2.7
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -816.7 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -98.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
X
Xplus SA
WSE:XPL
Average EV/EBITDA: 1 395.3
13.7
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
19.8
20%
1
US
Oracle Corp
NYSE:ORCL
22.6
43%
0.5
US
ServiceNow Inc
NYSE:NOW
55.2
53%
1
US
Palo Alto Networks Inc
NASDAQ:PANW
74.6
41%
1.8
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -2 000.2
184%
N/A
US
V
VMware Inc
XETRA:BZF1
25.9
19%
1.4
US
Fortinet Inc
NASDAQ:FTNT
27.2
17%
1.6
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
12 049.7
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 039.1 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
X
Xplus SA
WSE:XPL
Average EV/EBIT: 87.1
19.2
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
25.6
17%
1.5
US
Oracle Corp
NYSE:ORCL
30.9
38%
0.8
US
ServiceNow Inc
NYSE:NOW
76.6
65%
1.2
US
Palo Alto Networks Inc
NASDAQ:PANW
95.1
50%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -350.5 N/A N/A
US
V
VMware Inc
XETRA:BZF1
43.7
30%
1.5
US
Fortinet Inc
NASDAQ:FTNT
29.1
17%
1.7
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -237.8 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -160.3 N/A N/A