M

Microlise Group PLC
LSE:SAAS

Watchlist Manager
Microlise Group PLC
LSE:SAAS
Watchlist
Price: 99 GBX Market Closed
Market Cap: 114.8m GBX

Relative Value

The Relative Value of one SAAS stock under the Base Case scenario is 181.83 GBX. Compared to the current market price of 99 GBX, Microlise Group PLC is Undervalued by 46%.

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.

SAAS Relative Value
Base Case
181.83 GBX
Undervaluation 46%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
56
Median 3Y
2.1
Median 5Y
2.2
Industry
2.3
Forward
1.4
vs History
19
vs Industry
2
Median 3Y
103
Median 5Y
103.5
Industry
22.1
Forward
20.1
vs History
80
vs Industry
37
Median 3Y
16
Median 5Y
16.4
Industry
16.7
vs History
55
vs Industry
18
Median 3Y
39.5
Median 5Y
39.9
Industry
20.9
vs History
91
vs Industry
60
Median 3Y
2
Median 5Y
2.1
Industry
2.8
vs History
93
vs Industry
54
Median 3Y
2
Median 5Y
2
Industry
2.3
Forward
1.3
vs History
93
vs Industry
64
Median 3Y
3.2
Median 5Y
3.3
Industry
4.6
vs History
91
vs Industry
30
Median 3Y
16.5
Median 5Y
16.8
Industry
12.2
Forward
9.4
vs History
29
vs Industry
7
Median 3Y
66.6
Median 5Y
66.6
Industry
15.7
Forward
15.9
vs History
78
vs Industry
37
Median 3Y
14.6
Median 5Y
15
Industry
15.1
vs History
65
vs Industry
22
Median 3Y
27.2
Median 5Y
28.2
Industry
18.1
vs History
91
vs Industry
60
Median 3Y
1.7
Median 5Y
1.7
Industry
2.3

Multiples Across Competitors

SAAS Competitors Multiples
Microlise Group PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Microlise Group PLC
LSE:SAAS
114.8m GBP 1.5 320.6 12.6 73.9
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
285.5B EUR 8.1 49.8 26.9 30.8
US
Salesforce Inc
NYSE:CRM
256.3B USD 6.8 41.4 22.5 32.7
US
Palantir Technologies Inc
NYSE:PLTR
256.9B USD 89.7 555.9 735.9 810.8
US
Intuit Inc
NASDAQ:INTU
174.6B USD 10.2 57.5 36.6 43.9
US
Adobe Inc
NASDAQ:ADBE
161.9B USD 7.3 24 17.8 19.8
US
NCR Corp
LSE:0K45
111.1B USD 39.3 117.8 329.8 2 718.9
US
Applovin Corp
NASDAQ:APP
94.1B USD 20 59.7 41.7 51.7
US
Microstrategy Inc
NASDAQ:MSTR
90.6B USD 195.5 -77.7 -2 158 -1 549.1
US
Cadence Design Systems Inc
NASDAQ:CDNS
78.7B USD 17 74.5 49.4 56.4
P/S Multiple
Revenue Growth P/S to Growth
UK
M
Microlise Group PLC
LSE:SAAS
Average P/S: 21 300.6
1.5
10%
0.1
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.1
12%
0.7
US
Salesforce Inc
NYSE:CRM
6.8
10%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
89.7
32%
2.8
US
Intuit Inc
NASDAQ:INTU
10.2
13%
0.8
US
Adobe Inc
NASDAQ:ADBE
7.3
10%
0.7
US
N
NCR Corp
LSE:0K45
39.3
-8%
N/A
US
Applovin Corp
NASDAQ:APP
20
20%
1
US
Microstrategy Inc
NASDAQ:MSTR
195.5
3%
65.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
17
13%
1.3
P/E Multiple
Earnings Growth PEG
UK
M
Microlise Group PLC
LSE:SAAS
Average P/E: 144.6
320.6
67%
4.8
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
49.8
50%
1
US
Salesforce Inc
NYSE:CRM
41.4
32%
1.3
US
Palantir Technologies Inc
NYSE:PLTR
555.9
68%
8.2
US
Intuit Inc
NASDAQ:INTU
57.5
34%
1.7
US
Adobe Inc
NASDAQ:ADBE
24
26%
0.9
US
N
NCR Corp
LSE:0K45
117.8
-51%
N/A
US
Applovin Corp
NASDAQ:APP
59.7
39%
1.5
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -77.7 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
74.5
33%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
M
Microlise Group PLC
LSE:SAAS
Average EV/EBITDA: 141.5
12.6
21%
0.6
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
26.9
19%
1.4
US
Salesforce Inc
NYSE:CRM
22.5
21%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
735.9
105%
7
US
Intuit Inc
NASDAQ:INTU
36.6
29%
1.3
US
Adobe Inc
NASDAQ:ADBE
17.8
17%
1
US
N
NCR Corp
LSE:0K45
329.8
11%
30
US
Applovin Corp
NASDAQ:APP
41.7
38%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -2 158 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
49.4
25%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
M
Microlise Group PLC
LSE:SAAS
Average EV/EBIT: 426.5
73.9
62%
1.2
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
30.8
21%
1.5
US
Salesforce Inc
NYSE:CRM
32.7
33%
1
US
Palantir Technologies Inc
NYSE:PLTR
810.8
108%
7.5
US
Intuit Inc
NASDAQ:INTU
43.9
35%
1.3
US
Adobe Inc
NASDAQ:ADBE
19.8
20%
1
US
N
NCR Corp
LSE:0K45
2 718.9
84%
32.4
US
Applovin Corp
NASDAQ:APP
51.7
40%
1.3
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 549.1 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
56.4
27%
2.1