Exasol AG
XETRA:EXL

Watchlist Manager
Exasol AG Logo
Exasol AG
XETRA:EXL
Watchlist
Price: 2.09 EUR -4.57% Market Closed
Market Cap: €56.2m

Relative Value

The Relative Value of one EXL stock under the Base Case scenario is hidden EUR. Compared to the current market price of 2.09 EUR, Exasol 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.

EXL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

EXL Competitors Multiples
Exasol 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
Exasol AG
XETRA:EXL
55.6m EUR 1.3 29.8 10.2 25.1
US
Microsoft Corp
NASDAQ:MSFT
3T USD 9.8 25 16.6 20.9
US
Oracle Corp
NYSE:ORCL
423.8B USD 7 27.9 19.4 26.5
US
ServiceNow Inc
NYSE:NOW
112.9B USD 8.6 65.4 42.6 59.8
US
Palo Alto Networks Inc
NASDAQ:PANW
104.9B USD 10.6 82.2 56.8 70.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
95.2B USD 20.9 -304.3 -1 648.8 -288.9
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.9 22.1 37.2
US
Fortinet Inc
NASDAQ:FTNT
58.9B USD 8.7 31.8 25.1 26.9
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
CN
Knowledge Atlas Technology JSC Ltd
HKEX:2513
248.1B HKD 0 0 0 0
US
Zscaler Inc
NASDAQ:ZS
26B USD 9.4 -648.7 9 445.5 -186.4
P/E Multiple
Earnings Growth PEG
DE
Exasol AG
XETRA:EXL
Average P/E: 131.8
29.8
187%
0.2
US
Microsoft Corp
NASDAQ:MSFT
25
19%
1.3
US
Oracle Corp
NYSE:ORCL
27.9
36%
0.8
US
ServiceNow Inc
NYSE:NOW
65.4
55%
1.2
US
Palo Alto Networks Inc
NASDAQ:PANW
82.2
46%
1.8
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -304.3 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.9
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
31.8
10%
3.2
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
CN
K
Knowledge Atlas Technology JSC Ltd
HKEX:2513
Not Available N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -648.7 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Exasol AG
XETRA:EXL
Average EV/EBITDA: 1 100.8
10.2
57%
0.2
US
Microsoft Corp
NASDAQ:MSFT
16.6
19%
0.9
US
Oracle Corp
NYSE:ORCL
19.4
44%
0.4
US
ServiceNow Inc
NYSE:NOW
42.6
43%
1
US
Palo Alto Networks Inc
NASDAQ:PANW
56.8
41%
1.4
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -1 648.8
185%
N/A
US
V
VMware Inc
XETRA:BZF1
22.1
19%
1.2
US
Fortinet Inc
NASDAQ:FTNT
25.1
21%
1.2
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
CN
K
Knowledge Atlas Technology JSC Ltd
HKEX:2513
Not Available N/A N/A
US
Zscaler Inc
NASDAQ:ZS
9 445.5
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Exasol AG
XETRA:EXL
Average EV/EBIT: 80.5
25.1
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
20.9
17%
1.2
US
Oracle Corp
NYSE:ORCL
26.5
38%
0.7
US
ServiceNow Inc
NYSE:NOW
59.8
59%
1
US
Palo Alto Networks Inc
NASDAQ:PANW
70.9
50%
1.4
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -288.9 N/A N/A
US
V
VMware Inc
XETRA:BZF1
37.2
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
26.9
18%
1.5
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
CN
K
Knowledge Atlas Technology JSC Ltd
HKEX:2513
Not Available N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -186.4 N/A N/A
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