E

Epsilon Net SA
ATHEX:EPSIL

Watchlist Manager
Epsilon Net SA
ATHEX:EPSIL
Watchlist
Price: 12 EUR Market Closed
Market Cap: 650.4m EUR

Relative Value

There is not enough data to reliably calculate the relative value of EPSIL.

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.

EPSIL Relative Value
Base Case
Not Available
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
vs Industry
Median 3Y
7
Median 5Y
6
Industry
2.4
vs History
vs Industry
Median 3Y
35.2
Median 5Y
35.2
Industry
22.5
vs History
vs Industry
Median 3Y
21.1
Median 5Y
21.1
Industry
16.2
vs History
vs Industry
Median 3Y
34.6
Median 5Y
31.5
Industry
20.8
vs History
vs Industry
Median 3Y
11.2
Median 5Y
9.5
Industry
3
vs History
vs Industry
Median 3Y
6.9
Median 5Y
5.8
Industry
2.4
vs History
vs Industry
Median 3Y
11.1
Median 5Y
9.2
Industry
4.9
vs History
vs Industry
Median 3Y
21.7
Median 5Y
20.1
Industry
12.3
vs History
vs Industry
Median 3Y
24.9
Median 5Y
24.1
Industry
15.8
vs History
vs Industry
Median 3Y
20.7
Median 5Y
20.7
Industry
14.8
vs History
vs Industry
Median 3Y
27.3
Median 5Y
26.6
Industry
17.4
vs History
vs Industry
Median 3Y
7.4
Median 5Y
6.3
Industry
2.4

Multiples Across Competitors

EPSIL Competitors Multiples
Epsilon Net SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
GR
Epsilon Net SA
ATHEX:EPSIL
650.4m EUR 7 35.2 21.7 24.8
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
420.6B USD 108 384 472.9 487.4
DE
SAP SE
XETRA:SAP
241.5B EUR 6.6 34.1 20.9 23.7
US
Salesforce Inc
NYSE:CRM
243.2B USD 6 33.7 19.6 27.1
US
Applovin Corp
NASDAQ:APP
222.5B USD 40.3 78.6 62.3 67.8
US
Intuit Inc
NASDAQ:INTU
184B USD 9.5 44.7 30.9 35.8
US
Adobe Inc
NASDAQ:ADBE
150.4B USD 6.3 21.1 15.8 17.3
US
NCR Corp
LSE:0K45
133.1B USD 50.2 -2 181.9 378.3 1 106.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
85.3B USD 16.4 80.4 45.6 51.7
US
Synopsys Inc
NASDAQ:SNPS
84B USD 13.1 42.1 66.9 86.7
P/S Multiple
Revenue Growth P/S to Growth
GR
E
Epsilon Net SA
ATHEX:EPSIL
Average P/S: 21 288.6
7
N/A N/A
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
108
46%
2.3
DE
SAP SE
XETRA:SAP
6.6
11%
0.6
US
Salesforce Inc
NYSE:CRM
6
9%
0.7
US
Applovin Corp
NASDAQ:APP
40.3
28%
1.4
US
Intuit Inc
NASDAQ:INTU
9.5
13%
0.7
US
Adobe Inc
NASDAQ:ADBE
6.3
9%
0.7
US
N
NCR Corp
LSE:0K45
50.2
-8%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.4
14%
1.2
US
Synopsys Inc
NASDAQ:SNPS
13.1
21%
0.6
P/E Multiple
Earnings Growth PEG
GR
E
Epsilon Net SA
ATHEX:EPSIL
Average P/E: 83.8
35.2
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
384
94%
4.1
DE
SAP SE
XETRA:SAP
34.1
48%
0.7
US
Salesforce Inc
NYSE:CRM
33.7
31%
1.1
US
Applovin Corp
NASDAQ:APP
78.6
61%
1.3
US
Intuit Inc
NASDAQ:INTU
44.7
31%
1.4
US
Adobe Inc
NASDAQ:ADBE
21.1
19%
1.1
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 181.9
-49%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
80.4
35%
2.3
US
Synopsys Inc
NASDAQ:SNPS
42.1
13%
3.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
GR
E
Epsilon Net SA
ATHEX:EPSIL
Average EV/EBITDA: 113.5
21.7
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
472.9
137%
3.5
DE
SAP SE
XETRA:SAP
20.9
18%
1.2
US
Salesforce Inc
NYSE:CRM
19.6
24%
0.8
US
Applovin Corp
NASDAQ:APP
62.3
52%
1.2
US
Intuit Inc
NASDAQ:INTU
30.9
27%
1.1
US
Adobe Inc
NASDAQ:ADBE
15.8
16%
1
US
N
NCR Corp
LSE:0K45
378.3
16%
23.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
45.6
27%
1.7
US
Synopsys Inc
NASDAQ:SNPS
66.9
44%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
GR
E
Epsilon Net SA
ATHEX:EPSIL
Average EV/EBIT: 192.9
24.8
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
487.4
141%
3.5
DE
SAP SE
XETRA:SAP
23.7
21%
1.1
US
Salesforce Inc
NYSE:CRM
27.1
33%
0.8
US
Applovin Corp
NASDAQ:APP
67.8
57%
1.2
US
Intuit Inc
NASDAQ:INTU
35.8
32%
1.1
US
Adobe Inc
NASDAQ:ADBE
17.3
19%
0.9
US
N
NCR Corp
LSE:0K45
1 106.7
70%
15.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
51.7
30%
1.7
US
Synopsys Inc
NASDAQ:SNPS
86.7
49%
1.8