Tiny Ltd
XTSX:TINY

Watchlist Manager
Tiny Ltd Logo
Tiny Ltd
XTSX:TINY
Watchlist
Price: 0.99 CAD 3.13% Market Closed
Market Cap: 231.9m CAD

Relative Value

The Relative Value of one TINY stock under the Base Case scenario is 2.97 CAD. Compared to the current market price of 0.99 CAD, Tiny Ltd is Undervalued by 67%.

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.

TINY Relative Value
Base Case
2.97 CAD
Undervaluation 67%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
62
Median 3Y
3.3
Median 5Y
9.2
Industry
2.5
Forward
1.2
vs History
vs Industry
14
Median 3Y
-6.8
Median 5Y
-19.7
Industry
23.1
Forward
-49
vs History
82
vs Industry
35
Median 3Y
35.4
Median 5Y
103.9
Industry
17.4
vs History
vs Industry
13
Median 3Y
-12.7
Median 5Y
22.6
Industry
21.7
vs History
92
vs Industry
67
Median 3Y
3.2
Median 5Y
4
Industry
3
vs History
92
vs Industry
51
Median 3Y
3.8
Median 5Y
9.8
Industry
2.5
Forward
1.6
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
5
vs History
92
vs Industry
32
Median 3Y
34.6
Median 5Y
97.4
Industry
12.7
Forward
7.3
vs History
vs Industry
Median 3Y
-103.5
Median 5Y
-161.3
Industry
16.4
Forward
65.5
vs History
82
vs Industry
27
Median 3Y
41.2
Median 5Y
106.8
Industry
15.8
vs History
82
vs Industry
25
Median 3Y
43.6
Median 5Y
110
Industry
19
vs History
92
vs Industry
67
Median 3Y
2.1
Median 5Y
2.8
Industry
2.5

Multiples Across Competitors

TINY Competitors Multiples
Tiny Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Tiny Ltd
XTSX:TINY
231.9m CAD 1.2 -5.4 9 -738.4
DE
SAP SE
XETRA:SAP
301B EUR 8.6 52.5 28.4 32.5
US
Palantir Technologies Inc
NYSE:PLTR
345.5B USD 110.9 605.4 781.2 838.5
US
Salesforce Inc
NYSE:CRM
250.5B USD 6.5 40.4 21.3 30.5
US
Intuit Inc
NASDAQ:INTU
210.6B USD 11.6 60.7 38.4 45
US
NCR Corp
LSE:0K45
174.6B USD 50.7 189.3 545.5 3 890.9
US
Adobe Inc
NASDAQ:ADBE
155.9B USD 6.9 22.7 17.8 19.7
US
Applovin Corp
NASDAQ:APP
120.6B USD 23.5 62.9 44.1 51.8
US
Microstrategy Inc
NASDAQ:MSTR
118.7B USD 258.5 -22.2 -3 685.3 -1 908
US
Cadence Design Systems Inc
NASDAQ:CDNS
86.5B USD 17.7 80 50.6 57.8
US
Synopsys Inc
NASDAQ:SNPS
84.9B USD 13.7 39.3 51.5 62.1
P/S Multiple
Revenue Growth P/S to Growth
CA
Tiny Ltd
XTSX:TINY
Average P/S: 46.3
1.2
N/A N/A
DE
SAP SE
XETRA:SAP
8.6
12%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
110.9
33%
3.4
US
Salesforce Inc
NYSE:CRM
6.5
10%
0.6
US
Intuit Inc
NASDAQ:INTU
11.6
14%
0.8
US
N
NCR Corp
LSE:0K45
50.7
-8%
N/A
US
Adobe Inc
NASDAQ:ADBE
6.9
10%
0.7
US
Applovin Corp
NASDAQ:APP
23.5
22%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
258.5
4%
64.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
17.7
13%
1.4
US
Synopsys Inc
NASDAQ:SNPS
13.7
13%
1.1
P/E Multiple
Earnings Growth PEG
CA
Tiny Ltd
XTSX:TINY
Average P/E: 128.1
Negative Multiple: -5.4
N/A N/A
DE
SAP SE
XETRA:SAP
52.5
50%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
605.4
73%
8.3
US
Salesforce Inc
NYSE:CRM
40.4
31%
1.3
US
Intuit Inc
NASDAQ:INTU
60.7
37%
1.6
US
N
NCR Corp
LSE:0K45
189.3
-46%
N/A
US
Adobe Inc
NASDAQ:ADBE
22.7
27%
0.8
US
Applovin Corp
NASDAQ:APP
62.9
45%
1.4
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -22.2 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
80
33%
2.4
US
Synopsys Inc
NASDAQ:SNPS
39.3
11%
3.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CA
Tiny Ltd
XTSX:TINY
Average EV/EBITDA: 158.8
9
N/A N/A
DE
SAP SE
XETRA:SAP
28.4
19%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
781.2
109%
7.2
US
Salesforce Inc
NYSE:CRM
21.3
24%
0.9
US
Intuit Inc
NASDAQ:INTU
38.4
28%
1.4
US
N
NCR Corp
LSE:0K45
545.5
12%
45.5
US
Adobe Inc
NASDAQ:ADBE
17.8
17%
1
US
Applovin Corp
NASDAQ:APP
44.1
42%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -3 685.3 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
50.6
27%
1.9
US
Synopsys Inc
NASDAQ:SNPS
51.5
34%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CA
Tiny Ltd
XTSX:TINY
Average EV/EBIT: 558.8
Negative Multiple: -738.4
N/A N/A
DE
SAP SE
XETRA:SAP
32.5
21%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
838.5
110%
7.6
US
Salesforce Inc
NYSE:CRM
30.5
33%
0.9
US
Intuit Inc
NASDAQ:INTU
45
37%
1.2
US
N
NCR Corp
LSE:0K45
3 890.9
90%
43.2
US
Adobe Inc
NASDAQ:ADBE
19.7
20%
1
US
Applovin Corp
NASDAQ:APP
51.8
45%
1.2
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 908 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
57.8
28%
2.1
US
Synopsys Inc
NASDAQ:SNPS
62.1
39%
1.6