Atoss Software AG
XETRA:AOF

Watchlist Manager
Atoss Software AG Logo
Atoss Software AG
XETRA:AOF
Watchlist
Price: 132 EUR -1.2% Market Closed
Market Cap: 2.1B EUR

Relative Value

The Relative Value of one AOF stock under the Base Case scenario is 73.31 EUR. Compared to the current market price of 132 EUR, Atoss Software AG is Overvalued by 44%.

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.

AOF Relative Value
Base Case
73.31 EUR
Overvaluation 44%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
6
Median 3Y
10.3
Median 5Y
7.5
Industry
2.4
Forward
10.8
vs History
12
vs Industry
9
Median 3Y
48.8
Median 5Y
40.5
Industry
22.6
Forward
47.3
vs History
22
vs Industry
16
Median 3Y
31.3
Median 5Y
30.9
Industry
16.8
vs History
31
vs Industry
17
Median 3Y
36.3
Median 5Y
33.7
Industry
21.4
vs History
30
vs Industry
2
Median 3Y
25.8
Median 5Y
21.9
Industry
2.8
vs History
3
vs Industry
6
Median 3Y
10
Median 5Y
7.3
Industry
2.4
Forward
10.3
vs History
3
vs Industry
10
Median 3Y
13.4
Median 5Y
10
Industry
4.8
vs History
3
vs Industry
12
Median 3Y
28.9
Median 5Y
21.6
Industry
12.3
Forward
29.8
vs History
3
vs Industry
11
Median 3Y
31
Median 5Y
24.5
Industry
15.9
Forward
31.8
vs History
26
vs Industry
16
Median 3Y
29.7
Median 5Y
29.1
Industry
15.3
vs History
30
vs Industry
16
Median 3Y
30.8
Median 5Y
29.8
Industry
18.5
vs History
1
vs Industry
1
Median 3Y
51
Median 5Y
22.2
Industry
2.4

Multiples Across Competitors

AOF Competitors Multiples
Atoss Software AG Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
Atoss Software AG
XETRA:AOF
2.1B EUR 17.5 67.6 41.6 45.8
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
305.2B EUR 8.7 53.3 28.8 32.9
US
Palantir Technologies Inc
NYSE:PLTR
275.1B USD 88.3 482.1 619.5 664.9
US
Salesforce Inc
NYSE:CRM
263.6B USD 7 42.5 23.2 33.7
US
Intuit Inc
NASDAQ:INTU
182.9B USD 10.7 60.2 38.3 45.9
US
Adobe Inc
NASDAQ:ADBE
166.7B USD 7.6 24.7 18.7 20.7
US
NCR Corp
LSE:0K45
138B USD 48.8 146.3 409.3 3 374.4
US
Applovin Corp
NASDAQ:APP
111.7B USD 23.7 70.8 49.3 61.1
US
Microstrategy Inc
NASDAQ:MSTR
102.3B USD 220.6 -87.6 -2 414.7 -1 733.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
83.5B USD 17.1 77.2 48.9 55.8
P/S Multiple
Revenue Growth P/S to Growth
DE
Atoss Software AG
XETRA:AOF
Average P/S: 21 305.5
17.5
28%
0.6
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.7
12%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
88.3
33%
2.7
US
Salesforce Inc
NYSE:CRM
7
10%
0.7
US
Intuit Inc
NASDAQ:INTU
10.7
13%
0.8
US
Adobe Inc
NASDAQ:ADBE
7.6
10%
0.8
US
N
NCR Corp
LSE:0K45
48.8
-8%
N/A
US
Applovin Corp
NASDAQ:APP
23.7
22%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
220.6
3%
73.5
US
Cadence Design Systems Inc
NASDAQ:CDNS
17.1
13%
1.3
P/E Multiple
Earnings Growth PEG
DE
Atoss Software AG
XETRA:AOF
Average P/E: 113.9
67.6
26%
2.6
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
53.3
50%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
482.1
69%
7
US
Salesforce Inc
NYSE:CRM
42.5
32%
1.3
US
Intuit Inc
NASDAQ:INTU
60.2
34%
1.8
US
Adobe Inc
NASDAQ:ADBE
24.7
26%
0.9
US
N
NCR Corp
LSE:0K45
146.3
-52%
N/A
US
Applovin Corp
NASDAQ:APP
70.8
39%
1.8
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -87.6 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
77.2
33%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Atoss Software AG
XETRA:AOF
Average EV/EBITDA: 141.9
41.6
24%
1.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
28.8
19%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
619.5
105%
5.9
US
Salesforce Inc
NYSE:CRM
23.2
21%
1.1
US
Intuit Inc
NASDAQ:INTU
38.3
29%
1.3
US
Adobe Inc
NASDAQ:ADBE
18.7
17%
1.1
US
N
NCR Corp
LSE:0K45
409.3
11%
37.2
US
Applovin Corp
NASDAQ:APP
49.3
38%
1.3
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -2 414.7 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
48.9
25%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Atoss Software AG
XETRA:AOF
Average EV/EBIT: 481.7
45.8
25%
1.8
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
32.9
21%
1.6
US
Palantir Technologies Inc
NYSE:PLTR
664.9
107%
6.2
US
Salesforce Inc
NYSE:CRM
33.7
32%
1.1
US
Intuit Inc
NASDAQ:INTU
45.9
35%
1.3
US
Adobe Inc
NASDAQ:ADBE
20.7
20%
1
US
N
NCR Corp
LSE:0K45
3 374.4
79%
42.7
US
Applovin Corp
NASDAQ:APP
61.1
38%
1.6
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 733.4 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
55.8
28%
2