I

Issuer Direct Corp
AMEX:ISDR

Watchlist Manager
Issuer Direct Corp
AMEX:ISDR
Watchlist
Price: 8.73 USD
Market Cap: 33.4m USD
Have any thoughts about
Issuer Direct Corp?
Write Note

Relative Value

The Relative Value of one ISDR stock under the Base Case scenario is 16.46 USD. Compared to the current market price of 8.73 USD, Issuer Direct Corp is Undervalued by 47%.

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.

ISDR Relative Value
Base Case
16.46 USD
Undervaluation 47%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
Median 3Y
2.6
Median 5Y
3.3
Industry
2.4
Forward
1.1
vs History
vs Industry
Median 3Y
36.4
Median 5Y
40.1
Industry
23.2
Forward
11.6
vs History
93
vs Industry
Median 3Y
20
Median 5Y
19.5
Industry
17.5
vs History
vs Industry
Median 3Y
24.2
Median 5Y
21
Industry
21.2
vs History
95
vs Industry
Median 3Y
2.2
Median 5Y
2.4
Industry
2.9
vs History
84
vs Industry
Median 3Y
2.8
Median 5Y
2.9
Industry
2.4
Forward
1.5
vs History
88
vs Industry
Median 3Y
3.7
Median 5Y
4
Industry
4.9
vs History
52
vs Industry
Median 3Y
14.7
Median 5Y
14.9
Industry
13.1
Forward
8.8
vs History
3
vs Industry
Median 3Y
29.2
Median 5Y
27.1
Industry
16.7
Forward
50.1
vs History
60
vs Industry
Median 3Y
19.8
Median 5Y
16.9
Industry
16.5
vs History
38
vs Industry
Median 3Y
23.6
Median 5Y
18.9
Industry
19.1
vs History
95
vs Industry
Median 3Y
1.5
Median 5Y
1.9
Industry
2.5

Multiples Across Competitors

ISDR Competitors Multiples
Issuer Direct Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Issuer Direct Corp
AMEX:ISDR
33.5m USD 1.1 -25.3 13.6 138.1
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Salesforce Inc
NYSE:CRM
312.5B USD 8.4 52.7 28.3 42
DE
SAP SE
XETRA:SAP
288.1B EUR 8.7 101.6 31.6 36.8
US
Adobe Inc
NASDAQ:ADBE
184.7B USD 8.6 33.2 22.7 23.4
US
NCR Corp
LSE:0K45
178.5B USD 26.1 376.6 356.9 1 077.2
US
Intuit Inc
NASDAQ:INTU
175.1B USD 10.6 60 38.3 46.4
US
Palantir Technologies Inc
NYSE:PLTR
154.9B USD 58.5 325 377.9 411.6
US
Applovin Corp
NASDAQ:APP
110.4B USD 25.7 96 57.4 73.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
83B USD 19.1 79.9 57 65.1
US
Microstrategy Inc
NASDAQ:MSTR
81.2B USD 173.8 -199.7 -2 218 -1 516.7
P/S Multiple
Revenue Growth P/S to Growth
US
I
Issuer Direct Corp
AMEX:ISDR
Average P/S: 21 295.6
1.1
N/A N/A
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Salesforce Inc
NYSE:CRM
8.4
9%
0.9
DE
SAP SE
XETRA:SAP
8.7
11%
0.8
US
Adobe Inc
NASDAQ:ADBE
8.6
10%
0.9
US
N
NCR Corp
LSE:0K45
26.1
-16%
N/A
US
Intuit Inc
NASDAQ:INTU
10.6
13%
0.8
US
Palantir Technologies Inc
NYSE:PLTR
58.5
24%
2.4
US
Applovin Corp
NASDAQ:APP
25.7
27%
1
US
Cadence Design Systems Inc
NASDAQ:CDNS
19.1
14%
1.4
US
Microstrategy Inc
NASDAQ:MSTR
173.8
2%
86.9
P/E Multiple
Earnings Growth PEG
US
I
Issuer Direct Corp
AMEX:ISDR
Average P/E: 140.6
Negative Multiple: -25.3
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Salesforce Inc
NYSE:CRM
52.7
44%
1.2
DE
SAP SE
XETRA:SAP
101.6
12%
8.5
US
Adobe Inc
NASDAQ:ADBE
33.2
28%
1.2
US
N
NCR Corp
LSE:0K45
376.6
N/A N/A
US
Intuit Inc
NASDAQ:INTU
60
35%
1.7
US
Palantir Technologies Inc
NYSE:PLTR
325
85%
3.8
US
Applovin Corp
NASDAQ:APP
96
95%
1
US
Cadence Design Systems Inc
NASDAQ:CDNS
79.9
28%
2.9
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -199.7 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
I
Issuer Direct Corp
AMEX:ISDR
Average EV/EBITDA: 109.3
13.6
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Salesforce Inc
NYSE:CRM
28.3
23%
1.2
DE
SAP SE
XETRA:SAP
31.6
20%
1.6
US
Adobe Inc
NASDAQ:ADBE
22.7
21%
1.1
US
N
NCR Corp
LSE:0K45
356.9
-13%
N/A
US
Intuit Inc
NASDAQ:INTU
38.3
29%
1.3
US
Palantir Technologies Inc
NYSE:PLTR
377.9
124%
3
US
Applovin Corp
NASDAQ:APP
57.4
57%
1
US
Cadence Design Systems Inc
NASDAQ:CDNS
57
27%
2.1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -2 218
80%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
I
Issuer Direct Corp
AMEX:ISDR
Average EV/EBIT: 212.7
138.1
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Salesforce Inc
NYSE:CRM
42
38%
1.1
DE
SAP SE
XETRA:SAP
36.8
23%
1.6
US
Adobe Inc
NASDAQ:ADBE
23.4
20%
1.2
US
N
NCR Corp
LSE:0K45
1 077.2
20%
53.9
US
Intuit Inc
NASDAQ:INTU
46.4
34%
1.4
US
Palantir Technologies Inc
NYSE:PLTR
411.6
137%
3
US
Applovin Corp
NASDAQ:APP
73.8
77%
1
US
Cadence Design Systems Inc
NASDAQ:CDNS
65.1
28%
2.3
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 516.7 N/A N/A