Whispir Ltd
ASX:WSP

Watchlist Manager
Whispir Ltd Logo
Whispir Ltd
ASX:WSP
Watchlist
Price: 0.55 AUD
Market Cap: 76.4m AUD
Have any thoughts about
Whispir Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one WSP stock under the Base Case scenario is 0.86 AUD. Compared to the current market price of 0.55 AUD, Whispir Ltd is Undervalued by 36%.

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.

WSP Relative Value
Base Case
0.86 AUD
Undervaluation 36%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.4
P/S
P/S
Price to Sales
1.4
vs History
58
vs Industry
59
Median 3Y
1.4
Median 5Y
2.2
Industry
2.5
Forward
1.4
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-4
Median 5Y
-10.6
Industry
23.6
Forward
-13
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
Median 3Y
-4.8
Median 5Y
-13.3
Industry
17.7
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-3.1
Median 5Y
-8.8
Industry
21.9
More Details
3.9
P/B
P/B
Price to Book Value
3.9
vs History
47
vs Industry
28
Median 3Y
3.8
Median 5Y
3.9
Industry
3
More Details
1.5
EV/S
EV/S
Enterprise Value to Sales
1.5
vs History
55
vs Industry
54
Median 3Y
1.5
Median 5Y
1.8
Industry
2.5
Forward
1.4
More Details
2.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
2.4
vs History
57
vs Industry
63
Median 3Y
2.4
Median 5Y
3.1
Industry
5
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
-4.2
Median 5Y
-8.1
Industry
13.1
Forward
-568.4
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-4.2
Median 5Y
-8.1
Industry
16.9
Forward
-15.4
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
Median 3Y
-4.9
Median 5Y
-11.1
Industry
16.7
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-3.2
Median 5Y
-6.7
Industry
19.6
More Details
2.7
EV/IC
EV/IC
Enterprise Value to IC
2.7
vs History
55
vs Industry
36
Median 3Y
2.7
Median 5Y
3.9
Industry
2.6
More Details

Multiples Across Competitors

WSP Competitors Multiples
Whispir Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Whispir Ltd
ASX:WSP
76.4m AUD 1.4 -4 -4.2 -4.2
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Salesforce Inc
NYSE:CRM
335.6B USD 8.7 54.3 30.4 45.1
DE
SAP SE
XETRA:SAP
280.3B EUR 8.4 98.8 30.7 35.8
US
NCR Corp
LSE:0K45
201.1B USD 29.4 424.2 402 1 213.2
US
Adobe Inc
NASDAQ:ADBE
194.3B USD 9 34.9 23.9 24.6
US
Intuit Inc
NASDAQ:INTU
182B USD 11 62.4 39.8 48.2
US
Palantir Technologies Inc
NYSE:PLTR
172.6B USD 65.2 362.2 422.6 460.3
US
Applovin Corp
NASDAQ:APP
110.2B USD 25.7 95.8 57.3 73.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
82.6B USD 19 79.5 56.7 64.8
US
Synopsys Inc
NASDAQ:SNPS
76B USD 12.5 50.7 43 50.2
P/S Multiple
Revenue Growth P/S to Growth
AU
Whispir Ltd
ASX:WSP
Average P/S: 21 281.9
1.4
38%
0
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Salesforce Inc
NYSE:CRM
8.7
31%
0.3
DE
SAP SE
XETRA:SAP
8.4
37%
0.2
US
N
NCR Corp
LSE:0K45
29.4
-40%
N/A
US
Adobe Inc
NASDAQ:ADBE
9
40%
0.2
US
Intuit Inc
NASDAQ:INTU
11
45%
0.2
US
Palantir Technologies Inc
NYSE:PLTR
65.2
92%
0.7
US
Applovin Corp
NASDAQ:APP
25.7
104%
0.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
19
47%
0.4
US
Synopsys Inc
NASDAQ:SNPS
12.5
37%
0.3
P/E Multiple
Earnings Growth P/E to Growth
AU
Whispir Ltd
ASX:WSP
Average P/E: 140.3
Negative Multiple: -4 		N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Salesforce Inc
NYSE:CRM
54.3
196%
0.3
DE
SAP SE
XETRA:SAP
98.8
41%
2.4
US
N
NCR Corp
LSE:0K45
424.2
N/A N/A
US
Adobe Inc
NASDAQ:ADBE
34.9
111%
0.3
US
Intuit Inc
NASDAQ:INTU
62.4
142%
0.4
US
Palantir Technologies Inc
NYSE:PLTR
362.2
532%
0.7
US
Applovin Corp
NASDAQ:APP
95.8
626%
0.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
79.5
112%
0.7
US
Synopsys Inc
NASDAQ:SNPS
50.7
120%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Whispir Ltd
ASX:WSP
Average EV/EBITDA: 122.9
Negative Multiple: -4.2 		N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Salesforce Inc
NYSE:CRM
30.4
90%
0.3
DE
SAP SE
XETRA:SAP
30.7
71%
0.4
US
N
NCR Corp
LSE:0K45
402
-29%
N/A
US
Adobe Inc
NASDAQ:ADBE
23.9
82%
0.3
US
Intuit Inc
NASDAQ:INTU
39.8
111%
0.4
US
Palantir Technologies Inc
NYSE:PLTR
422.6
1 004%
0.4
US
Applovin Corp
NASDAQ:APP
57.3
261%
0.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
56.7
102%
0.6
US
Synopsys Inc
NASDAQ:SNPS
43
114%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Whispir Ltd
ASX:WSP
Average EV/EBIT: 224
Negative Multiple: -4.2 		N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Salesforce Inc
NYSE:CRM
45.1
170%
0.3
DE
SAP SE
XETRA:SAP
35.8
86%
0.4
US
N
NCR Corp
LSE:0K45
1 213.2
120%
10.2
US
Adobe Inc
NASDAQ:ADBE
24.6
79%
0.3
US
Intuit Inc
NASDAQ:INTU
48.2
152%
0.3
US
Palantir Technologies Inc
NYSE:PLTR
460.3
1 184%
0.4
US
Applovin Corp
NASDAQ:APP
73.7
425%
0.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
64.8
112%
0.6
US
Synopsys Inc
NASDAQ:SNPS
50.2
131%
0.4

See Also

Summary
WSP intrinsic value, competitors valuation, and company profile.
DCF Valuation
WSP stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WSP stock valuation using valuation multiples.
Wall Street Estimates
WSP 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
WSP 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 209,200+ 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

© 2024 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.