Netcall PLC
LSE:NET

Watchlist Manager
Netcall PLC Logo
Netcall PLC
LSE:NET
Watchlist
Price: 118 GBX Market Closed
Market Cap: 197.2m GBX

Relative Value

The Relative Value of one NET stock under the Base Case scenario is 93.76 GBX. Compared to the current market price of 118 GBX, Netcall PLC 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.

NET Relative Value
Base Case
93.76 GBX
Overvaluation 21%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
34
vs Industry
28
Median 3Y
4.1
Median 5Y
4
Industry
2.4
Forward
3.3
vs History
42
vs Industry
16
Median 3Y
34.8
Median 5Y
47.2
Industry
22.3
Forward
26.6
vs History
19
vs Industry
32
Median 3Y
12.6
Median 5Y
12.6
Industry
16
vs History
23
vs Industry
25
Median 3Y
22.3
Median 5Y
21.9
Industry
20.9
vs History
28
vs Industry
26
Median 3Y
4.2
Median 5Y
4.2
Industry
3
vs History
44
vs Industry
29
Median 3Y
3.5
Median 5Y
3.5
Industry
2.4
Forward
2.9
vs History
36
vs Industry
42
Median 3Y
4.1
Median 5Y
4.1
Industry
4.9
vs History
49
vs Industry
22
Median 3Y
17.7
Median 5Y
18.5
Industry
12.2
Forward
13.7
vs History
57
vs Industry
18
Median 3Y
26.5
Median 5Y
30.5
Industry
15.9
Forward
17.2
vs History
23
vs Industry
33
Median 3Y
10.3
Median 5Y
11.1
Industry
14.7
vs History
23
vs Industry
25
Median 3Y
12.9
Median 5Y
13.5
Industry
17.4
vs History
44
vs Industry
30
Median 3Y
3.5
Median 5Y
3.4
Industry
2.4

Multiples Across Competitors

NET Competitors Multiples
Netcall PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Netcall PLC
LSE:NET
196.8m GBP 4.1 48.6 18.6 28.6
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
424.8B USD 109 387.9 477.7 492.4
DE
SAP SE
XETRA:SAP
238.1B EUR 6.5 33.6 20.6 23.4
US
Salesforce Inc
NYSE:CRM
221.8B USD 5.5 30.7 17.8 24.7
US
Applovin Corp
NASDAQ:APP
209.4B USD 37.9 74 58.7 63.9
US
Intuit Inc
NASDAQ:INTU
156.9B USD 8.1 38.1 26.4 30.6
US
NCR Corp
LSE:0K45
142.7B USD 53.9 -2 339.4 405.4 1 186.1
US
Adobe Inc
NASDAQ:ADBE
127.3B USD 5.4 17.8 13.3 14.6
US
Synopsys Inc
NASDAQ:SNPS
95.2B USD 13.5 71.5 67.1 115.5
US
Cadence Design Systems Inc
NASDAQ:CDNS
88.7B USD 17 83.6 47.4 53.7
P/S Multiple
Revenue Growth P/S to Growth
UK
Netcall PLC
LSE:NET
Average P/S: 21 288.3
4.1
N/A N/A
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
109
46%
2.4
DE
SAP SE
XETRA:SAP
6.5
11%
0.6
US
Salesforce Inc
NYSE:CRM
5.5
10%
0.6
US
Applovin Corp
NASDAQ:APP
37.9
29%
1.3
US
Intuit Inc
NASDAQ:INTU
8.1
13%
0.6
US
N
NCR Corp
LSE:0K45
53.9
-8%
N/A
US
Adobe Inc
NASDAQ:ADBE
5.4
10%
0.5
US
Synopsys Inc
NASDAQ:SNPS
13.5
20%
0.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
17
14%
1.2
P/E Multiple
Earnings Growth PEG
UK
Netcall PLC
LSE:NET
Average P/E: 87.3
48.6
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
387.9
94%
4.1
DE
SAP SE
XETRA:SAP
33.6
48%
0.7
US
Salesforce Inc
NYSE:CRM
30.7
32%
1
US
Applovin Corp
NASDAQ:APP
74
61%
1.2
US
Intuit Inc
NASDAQ:INTU
38.1
31%
1.2
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 339.4
-49%
N/A
US
Adobe Inc
NASDAQ:ADBE
17.8
21%
0.8
US
Synopsys Inc
NASDAQ:SNPS
71.5
43%
1.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
83.6
34%
2.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Netcall PLC
LSE:NET
Average EV/EBITDA: 115.3
18.6
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
477.7
137%
3.5
DE
SAP SE
XETRA:SAP
20.6
18%
1.1
US
Salesforce Inc
NYSE:CRM
17.8
24%
0.7
US
Applovin Corp
NASDAQ:APP
58.7
53%
1.1
US
Intuit Inc
NASDAQ:INTU
26.4
27%
1
US
N
NCR Corp
LSE:0K45
405.4
16%
25.3
US
Adobe Inc
NASDAQ:ADBE
13.3
16%
0.8
US
Synopsys Inc
NASDAQ:SNPS
67.1
56%
1.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
47.4
27%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Netcall PLC
LSE:NET
Average EV/EBIT: 203.3
28.6
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
492.4
141%
3.5
DE
SAP SE
XETRA:SAP
23.4
21%
1.1
US
Salesforce Inc
NYSE:CRM
24.7
34%
0.7
US
Applovin Corp
NASDAQ:APP
63.9
57%
1.1
US
Intuit Inc
NASDAQ:INTU
30.6
32%
1
US
N
NCR Corp
LSE:0K45
1 186.1
70%
16.9
US
Adobe Inc
NASDAQ:ADBE
14.6
17%
0.9
US
Synopsys Inc
NASDAQ:SNPS
115.5
73%
1.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
53.7
30%
1.8