T

TeamViewer AG
XETRA:TMV

Watchlist Manager
TeamViewer AG
XETRA:TMV
Watchlist
Price: 11.04 EUR 1.28% Market Closed
Market Cap: 1.7B EUR

Relative Value

The Relative Value of one TMV stock under the Base Case scenario is 23.28 EUR. Compared to the current market price of 11.04 EUR, TeamViewer AG is Undervalued by 53%.

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.

TMV Relative Value
Base Case
23.28 EUR
Undervaluation 53%
Relative Value
Price
T
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
38
Median 3Y
3.5
Median 5Y
4.5
Industry
2.4
Forward
2.2
vs History
96
vs Industry
37
Median 3Y
21.5
Median 5Y
32
Industry
22.6
Forward
11.7
vs History
95
vs Industry
51
Median 3Y
9.7
Median 5Y
11.5
Industry
16.8
vs History
79
vs Industry
35
Median 3Y
11.4
Median 5Y
13.2
Industry
21.4
vs History
77
vs Industry
4
Median 3Y
24.4
Median 5Y
24.9
Industry
2.8
vs History
88
vs Industry
34
Median 3Y
4.1
Median 5Y
5.3
Industry
2.4
Forward
2.9
vs History
88
vs Industry
49
Median 3Y
4.7
Median 5Y
6.2
Industry
4.8
vs History
93
vs Industry
39
Median 3Y
11.5
Median 5Y
14.8
Industry
12.3
Forward
7.2
vs History
95
vs Industry
37
Median 3Y
15.7
Median 5Y
20
Industry
15.9
Forward
9
vs History
87
vs Industry
45
Median 3Y
11.1
Median 5Y
13.1
Industry
15.3
vs History
88
vs Industry
40
Median 3Y
11.3
Median 5Y
13.5
Industry
18.5
vs History
98
vs Industry
42
Median 3Y
2.5
Median 5Y
2.8
Industry
2.4

Multiples Across Competitors

TMV Competitors Multiples
TeamViewer AG Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
TeamViewer AG
XETRA:TMV
1.7B EUR 2.5 13.2 8.5 10.2
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
305.2B EUR 8.7 53.3 28.8 32.9
US
Palantir Technologies Inc
NYSE:PLTR
275.1B USD 88.3 482.1 619.5 664.9
US
Salesforce Inc
NYSE:CRM
263.6B USD 6.9 42.4 23.1 33.6
US
Intuit Inc
NASDAQ:INTU
182.9B USD 10.6 60.2 38.3 45.9
US
Adobe Inc
NASDAQ:ADBE
166.7B USD 7.6 24.7 18.7 20.7
US
NCR Corp
LSE:0K45
138B USD 47.3 141.8 396.6 3 269.8
US
Applovin Corp
NASDAQ:APP
111.7B USD 23.7 70.8 49.3 61.1
US
Microstrategy Inc
NASDAQ:MSTR
102.3B USD 220.6 -87.6 -2 414.7 -1 733.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
83.9B USD 17.2 77.4 49 55.9
P/S Multiple
Revenue Growth P/S to Growth
DE
T
TeamViewer AG
XETRA:TMV
Average P/S: 21 304
2.5
12%
0.2
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.7
12%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
88.3
33%
2.7
US
Salesforce Inc
NYSE:CRM
6.9
10%
0.7
US
Intuit Inc
NASDAQ:INTU
10.6
13%
0.8
US
Adobe Inc
NASDAQ:ADBE
7.6
10%
0.8
US
N
NCR Corp
LSE:0K45
47.3
-8%
N/A
US
Applovin Corp
NASDAQ:APP
23.7
22%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
220.6
3%
73.5
US
Cadence Design Systems Inc
NASDAQ:CDNS
17.2
13%
1.3
P/E Multiple
Earnings Growth PEG
DE
T
TeamViewer AG
XETRA:TMV
Average P/E: 107.3
13.2
14%
0.9
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
53.3
50%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
482.1
69%
7
US
Salesforce Inc
NYSE:CRM
42.4
32%
1.3
US
Intuit Inc
NASDAQ:INTU
60.2
34%
1.8
US
Adobe Inc
NASDAQ:ADBE
24.7
26%
0.9
US
N
NCR Corp
LSE:0K45
141.8
-52%
N/A
US
Applovin Corp
NASDAQ:APP
70.8
39%
1.8
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -87.6 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
77.4
33%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
T
TeamViewer AG
XETRA:TMV
Average EV/EBITDA: 136.9
8.5
15%
0.6
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
28.8
19%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
619.5
105%
5.9
US
Salesforce Inc
NYSE:CRM
23.1
21%
1.1
US
Intuit Inc
NASDAQ:INTU
38.3
29%
1.3
US
Adobe Inc
NASDAQ:ADBE
18.7
17%
1.1
US
N
NCR Corp
LSE:0K45
396.6
11%
36.1
US
Applovin Corp
NASDAQ:APP
49.3
38%
1.3
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -2 414.7 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
49
25%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
T
TeamViewer AG
XETRA:TMV
Average EV/EBIT: 466.1
10.2
15%
0.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
32.9
21%
1.6
US
Palantir Technologies Inc
NYSE:PLTR
664.9
107%
6.2
US
Salesforce Inc
NYSE:CRM
33.6
32%
1
US
Intuit Inc
NASDAQ:INTU
45.9
35%
1.3
US
Adobe Inc
NASDAQ:ADBE
20.7
20%
1
US
N
NCR Corp
LSE:0K45
3 269.8
79%
41.4
US
Applovin Corp
NASDAQ:APP
61.1
38%
1.6
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 733.4 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
55.9
28%
2