Cerillion PLC
LSE:CER

Watchlist Manager
Cerillion PLC Logo
Cerillion PLC
LSE:CER
Watchlist
Price: 1 510 GBX -1.95% Market Closed
Market Cap: 445.6m GBX
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one CER stock under the Base Case scenario is 1 207.65 GBX. Compared to the current market price of 1 510 GBX, Cerillion PLC is Overvalued by 20%.

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.

CER Relative Value
Base Case
1 207.65 GBX
Overvaluation 20%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

10.2
P/S
P/S
Price to Sales
10.2
vs History
26
vs Industry
8
Median 3Y
10.3
Median 5Y
9.6
Industry
2.4
Forward
8.8
More Details
29.2
P/E
P/E
Price to Earnings
29.2
vs History
73
vs Industry
17
Median 3Y
33.4
Median 5Y
33.7
Industry
22.4
Forward
26.9
More Details
39.8
P/OCF
P/OCF
Price to OCF
39.8
vs History
22
vs Industry
8
Median 3Y
31.3
Median 5Y
26.8
Industry
16.9
More Details
51.2
P/FCFE
P/FCFE
Price to FCFE
51.2
vs History
30
vs Industry
7
Median 3Y
40.2
Median 5Y
36.3
Industry
20.9
More Details
9.2
P/B
P/B
Price to Book Value
9.2
vs History
73
vs Industry
7
Median 3Y
11.3
Median 5Y
11.1
Industry
2.9
More Details
9.6
EV/S
EV/S
Enterprise Value to Sales
9.6
vs History
30
vs Industry
8
Median 3Y
9.7
Median 5Y
9.2
Industry
2.4
Forward
8.2
More Details
11.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
11.9
vs History
30
vs Industry
12
Median 3Y
12.3
Median 5Y
11.7
Industry
4.8
More Details
19.2
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
19.2
vs History
46
vs Industry
16
Median 3Y
20.6
Median 5Y
20.2
Industry
12.7
Forward
18.5
More Details
21.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
21.4
vs History
77
vs Industry
17
Median 3Y
25.1
Median 5Y
25.4
Industry
16.2
Forward
20.8
More Details
37.3
EV/OCF
EV/OCF
Enterprise Value to OCF
37.3
vs History
22
vs Industry
9
Median 3Y
29.6
Median 5Y
25.5
Industry
15.6
More Details
43.1
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
43.1
vs History
22
vs Industry
7
Median 3Y
34.6
Median 5Y
29.4
Industry
18.3
More Details
12.9
EV/IC
EV/IC
Enterprise Value to IC
12.9
vs History
39
vs Industry
5
Median 3Y
14.2
Median 5Y
12.9
Industry
2.4
More Details

Multiples Across Competitors

CER Competitors Multiples
Cerillion PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Cerillion PLC
LSE:CER
446m GBP 10.2 29.2 19.2 21.4
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
297.9B EUR 8.7 95.3 31.1 36
US
Salesforce Inc
NYSE:CRM
273.7B USD 7.2 44.2 24.1 35
US
Palantir Technologies Inc
NYSE:PLTR
220.4B USD 76.9 476.9 629.2 693.2
US
Adobe Inc
NASDAQ:ADBE
173.6B USD 7.9 25.7 19.2 21.2
US
Intuit Inc
NASDAQ:INTU
171.5B USD 10 56.5 36 43.1
US
NCR Corp
LSE:0K45
132B USD 46.7 140 391.6 3 228.1
US
Applovin Corp
NASDAQ:APP
115.5B USD 24.5 73.2 50.9 63.1
US
Microstrategy Inc
NASDAQ:MSTR
82.5B USD 178 -70.7 -1 979 -1 420.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
73.2B USD 15.8 69.3 45.9 52.4
P/S Multiple
Revenue Growth P/S to Growth
UK
Cerillion PLC
LSE:CER
Average P/S: 21 299.7
10.2
12%
0.8
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.7
13%
0.7
US
Salesforce Inc
NYSE:CRM
7.2
10%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
76.9
32%
2.4
US
Adobe Inc
NASDAQ:ADBE
7.9
10%
0.8
US
Intuit Inc
NASDAQ:INTU
10
13%
0.8
US
N
NCR Corp
LSE:0K45
46.7
-9%
N/A
US
Applovin Corp
NASDAQ:APP
24.5
21%
1.2
US
Microstrategy Inc
NASDAQ:MSTR
178
3%
59.3
US
Cadence Design Systems Inc
NASDAQ:CDNS
15.8
13%
1.2
P/E Multiple
Earnings Growth PEG
UK
Cerillion PLC
LSE:CER
Average P/E: 112.3
29.2
10%
2.9
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
95.3
49%
1.9
US
Salesforce Inc
NYSE:CRM
44.2
31%
1.4
US
Palantir Technologies Inc
NYSE:PLTR
476.9
71%
6.7
US
Adobe Inc
NASDAQ:ADBE
25.7
27%
1
US
Intuit Inc
NASDAQ:INTU
56.5
35%
1.6
US
N
NCR Corp
LSE:0K45
140
-49%
N/A
US
Applovin Corp
NASDAQ:APP
73.2
39%
1.9
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -70.7 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
69.3
32%
2.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Cerillion PLC
LSE:CER
Average EV/EBITDA: 138.6
19.2
8%
2.4
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
31.1
19%
1.6
US
Salesforce Inc
NYSE:CRM
24.1
23%
1
US
Palantir Technologies Inc
NYSE:PLTR
629.2
105%
6
US
Adobe Inc
NASDAQ:ADBE
19.2
17%
1.1
US
Intuit Inc
NASDAQ:INTU
36
29%
1.2
US
N
NCR Corp
LSE:0K45
391.6
12%
32.6
US
Applovin Corp
NASDAQ:APP
50.9
38%
1.3
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 979 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
45.9
25%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Cerillion PLC
LSE:CER
Average EV/EBIT: 466
21.4
8%
2.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
36
21%
1.7
US
Salesforce Inc
NYSE:CRM
35
32%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
693.2
108%
6.4
US
Adobe Inc
NASDAQ:ADBE
21.2
20%
1.1
US
Intuit Inc
NASDAQ:INTU
43.1
35%
1.2
US
N
NCR Corp
LSE:0K45
3 228.1
84%
38.4
US
Applovin Corp
NASDAQ:APP
63.1
40%
1.6
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 420.6 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
52.4
27%
1.9

See Also

Summary
CER intrinsic value, competitors valuation, and company profile.
DCF Valuation
CER stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CER stock valuation using valuation multiples.
Wall Street Estimates
CER 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
CER 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 241,100+ 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.