V

VMware Inc
XETRA:BZF1

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

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

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 47.9 22.1 37.2
US
Microsoft Corp
NASDAQ:MSFT
2.9T USD 9.4 24.2 16.1 20.3
US
Oracle Corp
NYSE:ORCL
418.2B USD 6.9 27.1 19 25.9
US
ServiceNow Inc
NYSE:NOW
107B USD 8.1 61.2 39.8 55.8
US
Palo Alto Networks Inc
NASDAQ:PANW
99.7B USD 10.1 77.8 53.6 66.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
88B USD 19.3 -280.1 -1 511.9 -264.9
US
Fortinet Inc
NASDAQ:FTNT
55.7B USD 8.2 30.1 23.6 25.4
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
23.9B USD 8.3 -574.7 8 299.5 -163.8
IL
Cyberark Software Ltd
NASDAQ:CYBR
20.6B USD 15.2 -141.1 -6 586 -145.8
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
16.6B USD 6.1 15.7 16.8 18.7
P/E Multiple
Earnings Growth PEG
US
V
VMware Inc
XETRA:BZF1
Average P/E: 128.5
47.9
39%
1.2
US
Microsoft Corp
NASDAQ:MSFT
24.2
19%
1.3
US
Oracle Corp
NYSE:ORCL
27.1
36%
0.8
US
ServiceNow Inc
NYSE:NOW
61.2
55%
1.1
US
Palo Alto Networks Inc
NASDAQ:PANW
77.8
46%
1.7
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -280.1 N/A N/A
US
Fortinet Inc
NASDAQ:FTNT
30.1
10%
3
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -574.7 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -141.1 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
15.7
11%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
V
VMware Inc
XETRA:BZF1
Average EV/EBITDA: 973.3
22.1
19%
1.2
US
Microsoft Corp
NASDAQ:MSFT
16.1
19%
0.8
US
Oracle Corp
NYSE:ORCL
19
44%
0.4
US
ServiceNow Inc
NYSE:NOW
39.8
43%
0.9
US
Palo Alto Networks Inc
NASDAQ:PANW
53.6
41%
1.3
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -1 511.9
185%
N/A
US
Fortinet Inc
NASDAQ:FTNT
23.6
21%
1.1
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
8 299.5
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -6 586 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
16.8
14%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
V
VMware Inc
XETRA:BZF1
Average EV/EBIT: 78.4
37.2
30%
1.2
US
Microsoft Corp
NASDAQ:MSFT
20.3
17%
1.2
US
Oracle Corp
NYSE:ORCL
25.9
38%
0.7
US
ServiceNow Inc
NYSE:NOW
55.8
59%
0.9
US
Palo Alto Networks Inc
NASDAQ:PANW
66.9
50%
1.3
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -264.9 N/A N/A
US
Fortinet Inc
NASDAQ:FTNT
25.4
18%
1.4
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -163.8 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -145.8 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
18.7
16%
1.2
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett