Sage Group PLC
LSE:SGE

Watchlist Manager
Sage Group PLC Logo
Sage Group PLC
LSE:SGE
Watchlist
Price: 1 190 GBX 0.17% Market Closed
Market Cap: 11.7B GBX

Relative Value

The Relative Value of one SGE stock under the Base Case scenario is 1 446.25 GBX. Compared to the current market price of 1 190 GBX, Sage Group PLC is Undervalued by 18%.

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.

SGE Relative Value
Base Case
1 446.25 GBX
Undervaluation 18%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
17
vs Industry
24
Median 3Y
4.5
Median 5Y
4
Industry
2.3
Forward
4.6
vs History
36
vs Industry
16
Median 3Y
38.5
Median 5Y
30.6
Industry
22.1
Forward
27.8
vs History
46
vs Industry
24
Median 3Y
26.2
Median 5Y
22.7
Industry
16.7
vs History
42
vs Industry
22
Median 3Y
28.8
Median 5Y
28.8
Industry
20.9
vs History
9
vs Industry
10
Median 3Y
7.4
Median 5Y
6.2
Industry
2.8
vs History
17
vs Industry
22
Median 3Y
4.9
Median 5Y
4.3
Industry
2.3
Forward
4.9
vs History
17
vs Industry
36
Median 3Y
5.2
Median 5Y
4.6
Industry
4.6
vs History
44
vs Industry
20
Median 3Y
24.1
Median 5Y
21.1
Industry
12.2
Forward
18.9
vs History
34
vs Industry
19
Median 3Y
27
Median 5Y
24.5
Industry
15.7
Forward
21.2
vs History
46
vs Industry
21
Median 3Y
28.2
Median 5Y
24.3
Industry
15.1
vs History
50
vs Industry
20
Median 3Y
30.6
Median 5Y
28.1
Industry
18.1
vs History
11
vs Industry
22
Median 3Y
3.7
Median 5Y
3.3
Industry
2.3

Multiples Across Competitors

SGE Competitors Multiples
Sage Group PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Sage Group PLC
LSE:SGE
12B GBP 5.1 37 22.1 26.5
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
284.9B EUR 8.1 49.7 26.8 30.7
US
Salesforce Inc
NYSE:CRM
255.3B USD 6.7 41.2 22.4 32.6
US
Palantir Technologies Inc
NYSE:PLTR
247.4B USD 86 533.2 708.2 780.3
US
Intuit Inc
NASDAQ:INTU
172.6B USD 10 56.8 36.2 43.4
US
Adobe Inc
NASDAQ:ADBE
160.1B USD 7.3 23.8 17.7 19.6
US
NCR Corp
LSE:0K45
111.1B USD 39.3 117.8 329.8 2 718.9
US
Applovin Corp
NASDAQ:APP
93.5B USD 19.8 59.1 41.5 51.4
US
Microstrategy Inc
NASDAQ:MSTR
89.7B USD 193.1 -76.7 -2 138 -1 534.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
78B USD 16.8 73.9 49 55.9
P/S Multiple
Revenue Growth P/S to Growth
UK
Sage Group PLC
LSE:SGE
Average P/S: 21 300.3
5.1
10%
0.5
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.1
13%
0.6
US
Salesforce Inc
NYSE:CRM
6.7
9%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
86
32%
2.7
US
Intuit Inc
NASDAQ:INTU
10
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
19.8
21%
0.9
US
Microstrategy Inc
NASDAQ:MSTR
193.1
3%
64.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.8
13%
1.3
P/E Multiple
Earnings Growth PEG
UK
Sage Group PLC
LSE:SGE
Average P/E: 110.3
37
20%
1.9
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
49.7
50%
1
US
Salesforce Inc
NYSE:CRM
41.2
32%
1.3
US
Palantir Technologies Inc
NYSE:PLTR
533.2
68%
7.8
US
Intuit Inc
NASDAQ:INTU
56.8
34%
1.7
US
Adobe Inc
NASDAQ:ADBE
23.8
26%
0.9
US
N
NCR Corp
LSE:0K45
117.8
-51%
N/A
US
Applovin Corp
NASDAQ:APP
59.1
39%
1.5
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -76.7 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
73.9
33%
2.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Sage Group PLC
LSE:SGE
Average EV/EBITDA: 139.3
22.1
13%
1.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
26.8
19%
1.4
US
Salesforce Inc
NYSE:CRM
22.4
21%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
708.2
105%
6.7
US
Intuit Inc
NASDAQ:INTU
36.2
29%
1.2
US
Adobe Inc
NASDAQ:ADBE
17.7
17%
1
US
N
NCR Corp
LSE:0K45
329.8
11%
30
US
Applovin Corp
NASDAQ:APP
41.5
38%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -2 138 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
49
25%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Sage Group PLC
LSE:SGE
Average EV/EBIT: 417.7
26.5
16%
1.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
30.7
21%
1.5
US
Salesforce Inc
NYSE:CRM
32.6
33%
1
US
Palantir Technologies Inc
NYSE:PLTR
780.3
108%
7.2
US
Intuit Inc
NASDAQ:INTU
43.4
35%
1.2
US
Adobe Inc
NASDAQ:ADBE
19.6
20%
1
US
N
NCR Corp
LSE:0K45
2 718.9
84%
32.4
US
Applovin Corp
NASDAQ:APP
51.4
40%
1.3
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 534.7 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
55.9
27%
2.1