Dropsuite Ltd
ASX:DSE

Watchlist Manager
Dropsuite Ltd Logo
Dropsuite Ltd
ASX:DSE
Watchlist
Price: 5.79 AUD 0.52% Market Closed
Market Cap: 406.8m AUD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one DSE stock under the Base Case scenario is 4.59 AUD. Compared to the current market price of 5.79 AUD, Dropsuite Ltd is Overvalued by 21%.

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.

DSE Relative Value
Base Case
4.59 AUD
Overvaluation 21%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

9.6
P/S
P/S
Price to Sales
9.6
vs History
50
vs Industry
12
Median 3Y
7.7
Median 5Y
9.6
Industry
2.3
Forward
7.4
More Details
486.2
P/E
P/E
Price to Earnings
486.2
vs History
1
vs Industry
1
Median 3Y
127.4
Median 5Y
85.5
Industry
22.1
Forward
110.6
More Details
96.9
P/OCF
P/OCF
Price to OCF
96.9
vs History
43
vs Industry
6
Median 3Y
108.5
Median 5Y
91.5
Industry
16.7
More Details
105.5
P/FCFE
P/FCFE
Price to FCFE
105.5
vs History
43
vs Industry
7
Median 3Y
117.5
Median 5Y
97.6
Industry
20.8
More Details
14.7
P/B
P/B
Price to Book Value
14.7
vs History
46
vs Industry
6
Median 3Y
7.4
Median 5Y
14.6
Industry
2.8
More Details
9
EV/S
EV/S
Enterprise Value to Sales
9
vs History
48
vs Industry
12
Median 3Y
6.7
Median 5Y
9
Industry
2.3
Forward
6.9
More Details
N/A
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
4.7
More Details
294.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
294.5
vs History
11
vs Industry
2
Median 3Y
152.3
Median 5Y
86
Industry
12.5
Forward
86
More Details
294.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
294.5
vs History
11
vs Industry
2
Median 3Y
152.3
Median 5Y
86
Industry
16
Forward
88.5
More Details
91
EV/OCF
EV/OCF
Enterprise Value to OCF
91
vs History
38
vs Industry
6
Median 3Y
98.3
Median 5Y
82.1
Industry
15.4
More Details
95.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
95.7
vs History
40
vs Industry
5
Median 3Y
104.8
Median 5Y
87.6
Industry
18.1
More Details
67.7
EV/IC
EV/IC
Enterprise Value to IC
67.7
vs History
59
vs Industry
1
Median 3Y
53.4
Median 5Y
94.7
Industry
2.4
More Details

Multiples Across Competitors

DSE Competitors Multiples
Dropsuite Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Dropsuite Ltd
ASX:DSE
403m AUD 9.6 486.2 294.5 294.5
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
291.8B EUR 8.5 93.4 30.5 35.3
US
Salesforce Inc
NYSE:CRM
257.4B USD 6.8 41.5 22.6 32.9
US
Palantir Technologies Inc
NYSE:PLTR
190.8B USD 66.5 412 542.6 597.8
US
Intuit Inc
NASDAQ:INTU
171.1B USD 10 56.4 35.9 43
US
Adobe Inc
NASDAQ:ADBE
167.6B USD 7.6 24.8 18.5 20.5
US
NCR Corp
LSE:0K45
127.1B USD 45 134.8 377.2 3 109.2
US
Applovin Corp
NASDAQ:APP
94.4B USD 20.1 59.9 41.9 51.9
US
Microstrategy Inc
NASDAQ:MSTR
74B USD 159 -63.2 -1 790.4 -1 285.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
70.5B USD 15.2 66.8 44.2 50.5
P/S Multiple
Revenue Growth P/S to Growth
AU
Dropsuite Ltd
ASX:DSE
Average P/S: 21 296.3
9.6
27%
0.4
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.5
13%
0.7
US
Salesforce Inc
NYSE:CRM
6.8
10%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
66.5
32%
2.1
US
Intuit Inc
NASDAQ:INTU
10
13%
0.8
US
Adobe Inc
NASDAQ:ADBE
7.6
10%
0.8
US
N
NCR Corp
LSE:0K45
45
-9%
N/A
US
Applovin Corp
NASDAQ:APP
20.1
21%
1
US
Microstrategy Inc
NASDAQ:MSTR
159
3%
53
US
Cadence Design Systems Inc
NASDAQ:CDNS
15.2
13%
1.2
P/E Multiple
Earnings Growth PEG
AU
Dropsuite Ltd
ASX:DSE
Average P/E: 152.9
486.2
111%
4.4
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
93.4
50%
1.9
US
Salesforce Inc
NYSE:CRM
41.5
31%
1.3
US
Palantir Technologies Inc
NYSE:PLTR
412
71%
5.8
US
Intuit Inc
NASDAQ:INTU
56.4
35%
1.6
US
Adobe Inc
NASDAQ:ADBE
24.8
27%
0.9
US
N
NCR Corp
LSE:0K45
134.8
-49%
N/A
US
Applovin Corp
NASDAQ:APP
59.9
38%
1.6
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -63.2 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
66.8
32%
2.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Dropsuite Ltd
ASX:DSE
Average EV/EBITDA: 156.4
294.5
97%
3
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
30.5
19%
1.6
US
Salesforce Inc
NYSE:CRM
22.6
21%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
542.6
105%
5.2
US
Intuit Inc
NASDAQ:INTU
35.9
29%
1.2
US
Adobe Inc
NASDAQ:ADBE
18.5
17%
1.1
US
N
NCR Corp
LSE:0K45
377.2
12%
31.4
US
Applovin Corp
NASDAQ:APP
41.9
38%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 790.4 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
44.2
25%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Dropsuite Ltd
ASX:DSE
Average EV/EBIT: 470.6
294.5
92%
3.2
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
35.3
21%
1.7
US
Salesforce Inc
NYSE:CRM
32.9
33%
1
US
Palantir Technologies Inc
NYSE:PLTR
597.8
108%
5.5
US
Intuit Inc
NASDAQ:INTU
43
35%
1.2
US
Adobe Inc
NASDAQ:ADBE
20.5
20%
1
US
N
NCR Corp
LSE:0K45
3 109.2
84%
37
US
Applovin Corp
NASDAQ:APP
51.9
40%
1.3
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 285.2 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
50.5
27%
1.9

See Also

Summary
DSE intrinsic value, competitors valuation, and company profile.
DCF Valuation
DSE stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DSE stock valuation using valuation multiples.
Wall Street Estimates
DSE price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
DSE stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 243,000+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.