YSN Relative Valuation - secunet Security Networks AG

Watchlist Manager

Watchlist

Price: 177.8 EUR -4.61% Market Closed

Market Cap: €1.2B

	secunet Security Networks AG XETRA:YSN	DE
L	LDG Investment JSC VN:LDG	VN
	Millicom International Cellular SA NASDAQ:TIGO	LU

Multiples-Based Value

The Multiples-Based Value of one YSN stock under the Base Case scenario is 160.88 EUR. Compared to the current market price of 177.8 EUR, secunet Security Networks AG is Overvalued by 10%.

Multiples-Based 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.

What is relative valuation?

How is Multiples-Based Value calculated?

YSN Multiples-Based Value

Base Case

Overvaluation 10%

Multiples-Based Value

Price €177.8

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
DE		secunet Security Networks AG XETRA:YSN	1.2B EUR	2.5	34.5	14.4	20.8
US		International Business Machines Corp NYSE:IBM	221.7B USD	3.3	20.9	16.6	24.3
JP		BrainPad Inc TSE:3655	20.9T JPY	4.8	551.4	37.9	52.7
IE		Accenture PLC NYSE:ACN	114.4B USD	1.6	15	8	9.7
IN		Tata Consultancy Services Ltd NSE:TCS	9.3T INR	3.6	19.6	12.6	13.7
IN		Infosys Ltd NSE:INFY	5.4T INR	3.1	19.4	12.7	14.4
IN		HCL Technologies Ltd NSE:HCLTECH	4T INR	3.1	24	13.9	16.6
JP		Fujitsu Ltd TSE:6702	6T JPY	1.8	12.5	11.5	16
JP	N	NTT Data Group Corp DUS:NT5	30.3B EUR	1.2	38.8	9.9	21
JP		NTT Data Corp TSE:9613	5.6T JPY	1.2	39.1	9.9	21.1
JP		NEC Corp TSE:6701	5.4T JPY	1.5	21.9	11.3	16.9

				Revenue Growth	P/S to Growth
DE		secunet Security Networks AG XETRA:YSN	Average P/S: 2.5 2.5	10%	0.3
US		International Business Machines Corp NYSE:IBM	3.3	5%	0.7
JP		BrainPad Inc TSE:3655	4.8	15%	0.3
IE		Accenture PLC NYSE:ACN	1.6	6%	0.3
IN		Tata Consultancy Services Ltd NSE:TCS	3.6	6%	0.6
IN		Infosys Ltd NSE:INFY	3.1	9%	0.3
IN		HCL Technologies Ltd NSE:HCLTECH	3.1	10%	0.3
JP		Fujitsu Ltd TSE:6702	1.8	2%	0.9
JP	N	NTT Data Group Corp DUS:NT5	1.2	6%	0.2
JP		NTT Data Corp TSE:9613	1.2	6%	0.2
JP		NEC Corp TSE:6701	1.5	6%	0.3

				Earnings Growth	PEG
DE		secunet Security Networks AG XETRA:YSN	Average P/E: 72.5 34.5	6%	5.7
US		International Business Machines Corp NYSE:IBM	20.9	10%	2.1
JP		BrainPad Inc TSE:3655	551.4	17%	32.4
IE		Accenture PLC NYSE:ACN	15	10%	1.5
IN		Tata Consultancy Services Ltd NSE:TCS	19.6	7%	2.8
IN		Infosys Ltd NSE:INFY	19.4	8%	2.4
IN		HCL Technologies Ltd NSE:HCLTECH	24	8%	3
JP		Fujitsu Ltd TSE:6702	12.5	19%	0.7
JP	N	NTT Data Group Corp DUS:NT5	38.8	19%	2
JP		NTT Data Corp TSE:9613	39.1	-81%	N/A
JP		NEC Corp TSE:6701	21.9	25%	0.9

				EBITDA Growth	EV/EBITDA to Growth
DE		secunet Security Networks AG XETRA:YSN	Average EV/EBITDA: 14.4 14.4	9%	1.6
US		International Business Machines Corp NYSE:IBM	16.6	13%	1.3
JP		BrainPad Inc TSE:3655	37.9	N/A	N/A
IE		Accenture PLC NYSE:ACN	8	7%	1.1
IN		Tata Consultancy Services Ltd NSE:TCS	12.6	7%	1.8
IN		Infosys Ltd NSE:INFY	12.7	8%	1.6
IN		HCL Technologies Ltd NSE:HCLTECH	13.9	9%	1.5
JP		Fujitsu Ltd TSE:6702	11.5	13%	0.9
JP	N	NTT Data Group Corp DUS:NT5	9.9	12%	0.8
JP		NTT Data Corp TSE:9613	9.9	12%	0.8
JP		NEC Corp TSE:6701	11.3	14%	0.8

				EBIT Growth	EV/EBIT to Growth
DE		secunet Security Networks AG XETRA:YSN	Average EV/EBIT: 20.7 20.8	7%	3
US		International Business Machines Corp NYSE:IBM	24.3	19%	1.3
JP		BrainPad Inc TSE:3655	52.7	N/A	N/A
IE		Accenture PLC NYSE:ACN	9.7	7%	1.4
IN		Tata Consultancy Services Ltd NSE:TCS	13.7	7%	2
IN		Infosys Ltd NSE:INFY	14.4	9%	1.6
IN		HCL Technologies Ltd NSE:HCLTECH	16.6	9%	1.8
JP		Fujitsu Ltd TSE:6702	16	N/A	N/A
JP	N	NTT Data Group Corp DUS:NT5	21	N/A	N/A
JP		NTT Data Corp TSE:9613	21.1	N/A	N/A
JP		NEC Corp TSE:6701	16.9	14%	1.2

secunet Security Networks AG
XETRA:YSN

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

YSN Competitors Multiples
secunet Security Networks AG Competitors

See Also

Company

Help

Tools

Stocks

secunet Security Networks AG XETRA:YSN

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

YSN Competitors Multiples secunet Security Networks AG Competitors

See Also

Company

Help

Tools

Stocks

secunet Security Networks AG
XETRA:YSN

YSN Competitors Multiples
secunet Security Networks AG Competitors