Praemium Ltd
ASX:PPS

Watchlist Manager
Praemium Ltd Logo
Praemium Ltd
ASX:PPS
Watchlist
Price: 0.72 AUD -1.37%
Market Cap: 345.4m AUD
Have any thoughts about
Praemium Ltd?
Write Note

Relative Value

The Relative Value of one PPS stock under the Base Case scenario is 1.2 AUD. Compared to the current market price of 0.72 AUD, Praemium Ltd is Undervalued by 40%.

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.

PPS Relative Value
Base Case
1.2 AUD
Undervaluation 40%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
68
vs Industry
39
Median 3Y
4.6
Median 5Y
4.8
Industry
2.4
Forward
3.4
vs History
39
vs Industry
30
Median 3Y
17.9
Median 5Y
27.5
Industry
23.2
Forward
22.1
vs History
60
vs Industry
49
Median 3Y
20.4
Median 5Y
21.7
Industry
17.5
vs History
36
vs Industry
35
Median 3Y
12
Median 5Y
28.3
Industry
21.2
vs History
74
vs Industry
50
Median 3Y
3.2
Median 5Y
3.8
Industry
2.9
vs History
66
vs Industry
42
Median 3Y
4
Median 5Y
4.1
Industry
2.4
Forward
3
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
4.9
vs History
68
vs Industry
27
Median 3Y
23
Median 5Y
28
Industry
13.1
Forward
11.2
vs History
68
vs Industry
30
Median 3Y
23
Median 5Y
28
Industry
16.7
Forward
15.9
vs History
61
vs Industry
49
Median 3Y
17.9
Median 5Y
19.2
Industry
16.5
vs History
46
vs Industry
38
Median 3Y
21.9
Median 5Y
26.9
Industry
19.1
vs History
74
vs Industry
39
Median 3Y
3.8
Median 5Y
4.3
Industry
2.5

Multiples Across Competitors

PPS Competitors Multiples
Praemium Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Praemium Ltd
ASX:PPS
351.9m AUD 4.2 39.7 22.8 22.8
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Salesforce Inc
NYSE:CRM
316B USD 8.5 53.2 28.6 42.4
DE
SAP SE
XETRA:SAP
279.1B EUR 8.4 98.4 30.6 35.7
US
Adobe Inc
NASDAQ:ADBE
189.8B USD 8.8 34.1 23.4 24
US
NCR Corp
LSE:0K45
179.7B USD 26.3 379.1 359.3 1 084.3
US
Intuit Inc
NASDAQ:INTU
175.1B USD 10.6 60 38.4 46.4
US
Palantir Technologies Inc
NYSE:PLTR
172.3B USD 65.1 361.6 421.8 459.4
US
Applovin Corp
NASDAQ:APP
119.1B USD 27.8 103.5 61.8 79.5
US
Microstrategy Inc
NASDAQ:MSTR
92.8B USD 198.7 -228.2 -2 519.4 -1 722.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
84.5B USD 19.4 81.3 58 66.3
P/S Multiple
Revenue Growth P/S to Growth
AU
Praemium Ltd
ASX:PPS
Average P/S: 21 299
4.2
13%
0.3
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Salesforce Inc
NYSE:CRM
8.5
9%
0.9
DE
SAP SE
XETRA:SAP
8.4
11%
0.8
US
Adobe Inc
NASDAQ:ADBE
8.8
10%
0.9
US
N
NCR Corp
LSE:0K45
26.3
-16%
N/A
US
Intuit Inc
NASDAQ:INTU
10.6
13%
0.8
US
Palantir Technologies Inc
NYSE:PLTR
65.1
24%
2.7
US
Applovin Corp
NASDAQ:APP
27.8
27%
1
US
Microstrategy Inc
NASDAQ:MSTR
198.7
2%
99.3
US
Cadence Design Systems Inc
NASDAQ:CDNS
19.4
14%
1.4
P/E Multiple
Earnings Growth PEG
AU
Praemium Ltd
ASX:PPS
Average P/E: 134.6
39.7
33%
1.2
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Salesforce Inc
NYSE:CRM
53.2
44%
1.2
DE
SAP SE
XETRA:SAP
98.4
12%
8.2
US
Adobe Inc
NASDAQ:ADBE
34.1
28%
1.2
US
N
NCR Corp
LSE:0K45
379.1
N/A N/A
US
Intuit Inc
NASDAQ:INTU
60
35%
1.7
US
Palantir Technologies Inc
NYSE:PLTR
361.6
85%
4.3
US
Applovin Corp
NASDAQ:APP
103.5
95%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -228.2 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
81.3
28%
2.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Praemium Ltd
ASX:PPS
Average EV/EBITDA: 116.1
22.8
39%
0.6
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Salesforce Inc
NYSE:CRM
28.6
23%
1.2
DE
SAP SE
XETRA:SAP
30.6
20%
1.5
US
Adobe Inc
NASDAQ:ADBE
23.4
21%
1.1
US
N
NCR Corp
LSE:0K45
359.3
-13%
N/A
US
Intuit Inc
NASDAQ:INTU
38.4
29%
1.3
US
Palantir Technologies Inc
NYSE:PLTR
421.8
124%
3.4
US
Applovin Corp
NASDAQ:APP
61.8
57%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -2 519.4
80%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
58
27%
2.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Praemium Ltd
ASX:PPS
Average EV/EBIT: 206.8
22.8
25%
0.9
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Salesforce Inc
NYSE:CRM
42.4
38%
1.1
DE
SAP SE
XETRA:SAP
35.7
23%
1.6
US
Adobe Inc
NASDAQ:ADBE
24
20%
1.2
US
N
NCR Corp
LSE:0K45
1 084.3
20%
54.2
US
Intuit Inc
NASDAQ:INTU
46.4
34%
1.4
US
Palantir Technologies Inc
NYSE:PLTR
459.4
137%
3.4
US
Applovin Corp
NASDAQ:APP
79.5
77%
1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 722.8 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
66.3
28%
2.4