V

VMware Inc
XETRA:BZF1

Watchlist Manager
VMware Inc
XETRA:BZF1
Watchlist
Price: 134.36 EUR Market Closed
Market Cap: 56.3B EUR

Relative Value

BZF1 price has not been updated for more than 3 years. This may indicate that the stock has been delisted.

There is not enough data to reliably calculate the relative value of BZF1.

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.

BZF1 Relative Value
Base Case
Not Available
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
vs Industry
Median 3Y
4.6
Median 5Y
4.7
Industry
2.4
Forward
4.8
vs History
vs Industry
Median 3Y
44.3
Median 5Y
43.3
Industry
22.4
Forward
21.8
vs History
vs Industry
Median 3Y
12.6
Median 5Y
13.4
Industry
16.1
vs History
vs Industry
Median 3Y
17.6
Median 5Y
17.5
Industry
20.7
vs History
vs Industry
Median 3Y
25.3
Median 5Y
24.6
Industry
3
vs History
vs Industry
Median 3Y
4.9
Median 5Y
5
Industry
2.4
Forward
5
vs History
vs Industry
Median 3Y
6
Median 5Y
6.1
Industry
4.8
vs History
vs Industry
Median 3Y
20.4
Median 5Y
20.3
Industry
12.2
Forward
14
vs History
vs Industry
Median 3Y
34.3
Median 5Y
33.6
Industry
15.9
Forward
17.9
vs History
vs Industry
Median 3Y
13.1
Median 5Y
13.8
Industry
14.7
vs History
vs Industry
Median 3Y
14.3
Median 5Y
15.1
Industry
17
vs History
vs Industry
Median 3Y
2.6
Median 5Y
2.7
Industry
2.4

Multiples Across Competitors

BZF1 Competitors Multiples
VMware Inc 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
VMware Inc
XETRA:BZF1
58B EUR 5 47.3 21.8 36.8
US
Microsoft Corp
NASDAQ:MSFT
3.6T USD 12.2 34.2 20.3 26.3
US
Oracle Corp
NYSE:ORCL
618.1B USD 10.5 49.7 27.4 37
US
ServiceNow Inc
NYSE:NOW
177.3B USD 14 102.4 71.2 98.8
US
Palo Alto Networks Inc
NASDAQ:PANW
136B USD 14.2 121.7 81.7 104.2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
129.1B USD 28.3 -410.8 -2 251.5 -394.5
US
Fortinet Inc
NASDAQ:FTNT
64.6B USD 9.9 34.5 28.5 30.6
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
38.7B USD 13.7 -942.9 14 007.7 -276.4
IL
Cyberark Software Ltd
NASDAQ:CYBR
24.2B USD 18.5 -106.5 -2 204.5 -173.3
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
20.9B USD 7.8 20.7 20.4 22.8
P/E Multiple
Earnings Growth PEG
US
V
VMware Inc
XETRA:BZF1
Average P/E: 144.3
47.3
39%
1.2
US
Microsoft Corp
NASDAQ:MSFT
34.2
18%
1.9
US
Oracle Corp
NYSE:ORCL
49.7
37%
1.3
US
ServiceNow Inc
NYSE:NOW
102.4
53%
1.9
US
Palo Alto Networks Inc
NASDAQ:PANW
121.7
46%
2.6
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -410.8 N/A N/A
US
Fortinet Inc
NASDAQ:FTNT
34.5
12%
2.9
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -942.9 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -106.5 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
20.7
14%
1.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
V
VMware Inc
XETRA:BZF1
Average EV/EBITDA: 1 616.5
21.8
19%
1.1
US
Microsoft Corp
NASDAQ:MSFT
20.3
20%
1
US
Oracle Corp
NYSE:ORCL
27.4
41%
0.7
US
ServiceNow Inc
NYSE:NOW
71.2
53%
1.3
US
Palo Alto Networks Inc
NASDAQ:PANW
81.7
41%
2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -2 251.5
185%
N/A
US
Fortinet Inc
NASDAQ:FTNT
28.5
17%
1.7
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
14 007.7
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 204.5 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
20.4
11%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
V
VMware Inc
XETRA:BZF1
Average EV/EBIT: 91.7
36.8
30%
1.2
US
Microsoft Corp
NASDAQ:MSFT
26.3
17%
1.5
US
Oracle Corp
NYSE:ORCL
37
37%
1
US
ServiceNow Inc
NYSE:NOW
98.8
65%
1.5
US
Palo Alto Networks Inc
NASDAQ:PANW
104.2
50%
2.1
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -394.5 N/A N/A
US
Fortinet Inc
NASDAQ:FTNT
30.6
17%
1.8
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -276.4 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -173.3 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
22.8
13%
1.8