Cyan AG
XETRA:CYR

Watchlist Manager
Cyan AG Logo
Cyan AG
XETRA:CYR
Watchlist
Price: 2.08 EUR -2.8% Market Closed
Market Cap: 42m EUR

Relative Value

The Relative Value of one CYR stock under the Base Case scenario is hidden EUR. Compared to the current market price of 2.08 EUR, Cyan AG 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.

CYR Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
61
vs Industry
6
Median 3Y
6.9
Median 5Y
6.3
Industry
2.4
Forward
4.9
vs History
vs Industry
Median 3Y
-3
Median 5Y
-3.1
Industry
22.4
Forward
-58.8
vs History
vs Industry
Median 3Y
-12.8
Median 5Y
-8.1
Industry
16.1
vs History
vs Industry
14
Median 3Y
-3.5
Median 5Y
-5
Industry
20.7
vs History
25
vs Industry
49
Median 3Y
1.6
Median 5Y
1.1
Industry
3
vs History
63
vs Industry
6
Median 3Y
7.1
Median 5Y
6.2
Industry
2.4
Forward
5
vs History
84
vs Industry
18
Median 3Y
8.8
Median 5Y
9.4
Industry
4.8
vs History
19
vs Industry
2
Median 3Y
-6.6
Median 5Y
-6
Industry
12.2
Forward
-306
vs History
vs Industry
Median 3Y
-7.9
Median 5Y
-4.1
Industry
15.9
Forward
-30.6
vs History
vs Industry
Median 3Y
-12.5
Median 5Y
-8.8
Industry
14.7
vs History
vs Industry
Median 3Y
-10.7
Median 5Y
-8.3
Industry
17
vs History
23
vs Industry
43
Median 3Y
1.4
Median 5Y
1
Industry
2.4

Multiples Across Competitors

CYR Competitors Multiples
Cyan AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
Cyan AG
XETRA:CYR
45.1m EUR 5.4 -23 116.2 -28.2
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
VMware Inc
XETRA:BZF1
58B EUR 5 47.3 21.8 36.8
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
P/E Multiple
Earnings Growth PEG
DE
Cyan AG
XETRA:CYR
Average P/E: 162
Negative Multiple: -23
N/A N/A
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
V
VMware Inc
XETRA:BZF1
47.3
39%
1.2
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
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Cyan AG
XETRA:CYR
Average EV/EBITDA: 1 627.1
116.2
N/A N/A
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
V
VMware Inc
XETRA:BZF1
21.8
19%
1.1
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
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Cyan AG
XETRA:CYR
Average EV/EBIT: 101.5
Negative Multiple: -28.2
N/A N/A
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
V
VMware Inc
XETRA:BZF1
36.8
30%
1.2
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