V

VMware Inc
XETRA:BZF1

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

EV/EBITDA

22.1
Current
8%
More Expensive
vs 3-y average of 20.5

Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBITDA
22.1
=
Enterprise Value
€60.2B
/
EBITDA
$3.2B

Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.

EV/EBITDA
22.1
=
Enterprise Value
€60.2B
/
EBITDA
$3.2B

Valuation Scenarios

VMware Inc is trading above its 3-year average

If EV/EBITDA returns to its 3-Year Average (20.5), the stock would be worth €124.55 (7% downside from current price).

Statistics
Positive Scenarios
0/4
Maximum Downside
-35%
Maximum Upside
No Upside Scenarios
Average Downside
16%
Scenario EV/EBITDA Value Implied Price Upside/Downside
Current Multiple 22.1 €134.36
0%
3-Year Average 20.5 €124.55
-7%
5-Year Average 20.3 €123.69
-8%
Industry Average 19.4 €117.87
-12%
Country Average 14.4 €87.4
-35%

Forward EV/EBITDA
Today’s price vs future ebitda

Today's Enterprise Value EBITDA Forward EV/EBITDA
€60.2B
/
Aug 2023
$3.2B
=
22.1
Current
€60.2B
/
Mar 2024
$5B
=
12
Forward
€60.2B
/
Mar 2025
$5.5B
=
10.9
Forward

Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.

Peer Comparison

All Multiples
EV/EBITDA
P/E
All Countries
Close
Market Cap EV/EBITDA P/E
US
VMware Inc
XETRA:BZF1
58B EUR 22.1 47.9
US
Microsoft Corp
NASDAQ:MSFT
3.2T USD 17.5 26.5
US
Oracle Corp
NYSE:ORCL
498.2B USD 20.5 30.8
US
Palo Alto Networks Inc
NASDAQ:PANW
145.7B USD 80.3 97.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
113.5B USD 3 311.1 -698.7
US
ServiceNow Inc
NYSE:NOW
93.4B USD 33.1 53.2
US
Fortinet Inc
NASDAQ:FTNT
62.7B USD 26.8 33.8
CN
Knowledge Atlas Technology JSC Ltd
HKEX:2513
452.6B HKD -111.5 -83.9
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 212.5 491.7
CN
MiniMax Group Inc
HKEX:100
262.2B HKD -19.4 -17.9
US
Zscaler Inc
NASDAQ:ZS
21.8B USD 1 032.6 -321.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
V
VMware Inc
XETRA:BZF1
Average EV/EBITDA: 528.5
22.1
19%
1.2
US
Microsoft Corp
NASDAQ:MSFT
17.5
19%
0.9
US
Oracle Corp
NYSE:ORCL
20.5
43%
0.5
US
Palo Alto Networks Inc
NASDAQ:PANW
80.3
49%
1.6
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
3 311.1
344%
9.6
US
ServiceNow Inc
NYSE:NOW
33.1
48%
0.7
US
Fortinet Inc
NASDAQ:FTNT
26.8
17%
1.6
CN
K
Knowledge Atlas Technology JSC Ltd
HKEX:2513
Negative Multiple: -111.5 N/A N/A
US
Xperi Holding Corp
LSE:0M2A
212.5
N/A N/A
CN
MiniMax Group Inc
HKEX:100
Negative Multiple: -19.4 N/A N/A
US
Zscaler Inc
NASDAQ:ZS
1 032.6
N/A N/A
P/E Multiple
Earnings Growth PEG
US
V
VMware Inc
XETRA:BZF1
Average P/E: 111.7
47.9
39%
1.2
US
Microsoft Corp
NASDAQ:MSFT
26.5
18%
1.5
US
Oracle Corp
NYSE:ORCL
30.8
37%
0.8
US
Palo Alto Networks Inc
NASDAQ:PANW
97.9
50%
2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -698.7 N/A N/A
US
ServiceNow Inc
NYSE:NOW
53.2
54%
1
US
Fortinet Inc
NASDAQ:FTNT
33.8
15%
2.3
CN
K
Knowledge Atlas Technology JSC Ltd
HKEX:2513
Negative Multiple: -83.9 N/A N/A
US
Xperi Holding Corp
LSE:0M2A
491.7
N/A N/A
CN
MiniMax Group Inc
HKEX:100
Negative Multiple: -17.9 N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -321.7 N/A N/A

Market Distribution

Higher than 71% of companies in the United States of America
Percentile
71th
Based on 9 875 companies
71th percentile
22.1
Low
0 — 10
Typical Range
10 — 21.5
High
21.5 —
Distribution Statistics
the United States of America
Min 0
30th Percentile 10
Median 14.4
70th Percentile 21.5
Max 1 767 274.1

VMware Inc
Glance View

VMware Inc. began its journey as a pioneer in virtualization technology, dramatically transforming how IT infrastructure is managed across the globe. The company started with a core innovation in virtualization that allowed one computer to run multiple operating systems simultaneously. This breakthrough laid the groundwork for a revolution in data center efficiencies and sparked the widespread evolution of cloud computing. VMware’s virtualization technology essentially creates a layer of abstraction between computing hardware and the software running on it, enabling organizations to maximize their hardware investments through powerful capabilities like workload consolidation and seamless resource allocation. The firm’s early and steadfast dedication to solving enterprise IT problems positioned it as a critical player in helping companies modernize their technological frameworks. Today, VMware reaps significant financial gain through its diversified portfolio, which includes software and services crafted to help enterprises optimize their IT environments. Its flagship product suite, VMware vSphere, remains at the heart of its revenue model, providing commercial licensing for advanced virtualization platforms. Beyond vSphere, VMware has expanded its offerings to encompass a broad array of cloud services, storage solutions, and network security products. Innovations such as VMware Cloud, NSX, and Tanzu demonstrate its transition towards a hybrid cloud strategy and containerized application management, ensuring relevance in an era increasingly steered by cloud-native philosophies. Through subscriptions, licensing, and professional services, VMware capitalizes on enabling businesses to create flexible, efficient, and secure infrastructures, navigating the increasingly complex landscape of digital transformation.

BZF1 Intrinsic Value
Not Available
V
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