Agile Content SA
MAD:AGIL

Watchlist Manager
Agile Content SA Logo
Agile Content SA
MAD:AGIL
Watchlist
Price: 2.7 EUR Market Closed
Market Cap: 62.7m EUR

Relative Value

The Relative Value of one AGIL stock under the Base Case scenario is 5.3 EUR. Compared to the current market price of 2.7 EUR, Agile Content SA is Undervalued by 49%.

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.

AGIL Relative Value
Base Case
5.3 EUR
Undervaluation 49%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
80
Median 3Y
0.9
Median 5Y
1.3
Industry
2.3
Forward
0.6
vs History
39
vs Industry
14
Median 3Y
-16.7
Median 5Y
-17.9
Industry
22.1
Forward
60.6
vs History
77
vs Industry
60
Median 3Y
7.7
Median 5Y
7.7
Industry
16.7
vs History
30
vs Industry
23
Median 3Y
-6.2
Median 5Y
-6.2
Industry
20.8
vs History
96
vs Industry
62
Median 3Y
2.3
Median 5Y
2.6
Industry
2.8
vs History
96
vs Industry
73
Median 3Y
0.9
Median 5Y
1.3
Industry
2.3
Forward
0.6
vs History
96
vs Industry
75
Median 3Y
2
Median 5Y
2.4
Industry
4.7
vs History
96
vs Industry
51
Median 3Y
7.6
Median 5Y
13.5
Industry
12.5
Forward
5.5
vs History
58
vs Industry
27
Median 3Y
23.3
Median 5Y
23
Industry
16
Forward
14
vs History
77
vs Industry
57
Median 3Y
7.9
Median 5Y
7.9
Industry
15.4
vs History
50
vs Industry
42
Median 3Y
17.9
Median 5Y
8.5
Industry
18.1
vs History
90
vs Industry
70
Median 3Y
1.1
Median 5Y
1.3
Industry
2.4

Multiples Across Competitors

AGIL Competitors Multiples
Agile Content SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
ES
Agile Content SA
MAD:AGIL
62.1m EUR 0.6 43.2 4.9 17.6
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
287.8B EUR 8.4 92.1 30.1 34.8
US
Salesforce Inc
NYSE:CRM
258.4B USD 6.8 41.7 22.7 33
US
Palantir Technologies Inc
NYSE:PLTR
195.6B USD 68.2 423.1 556.6 613.2
US
Adobe Inc
NASDAQ:ADBE
169.8B USD 7.7 25.2 18.7 20.8
US
Intuit Inc
NASDAQ:INTU
167.5B USD 9.8 55.2 35.2 42.1
US
NCR Corp
LSE:0K45
131.3B USD 46.4 139.2 389.4 3 210.4
US
Applovin Corp
NASDAQ:APP
92.6B USD 19.7 58.7 41.1 50.9
US
Microstrategy Inc
NASDAQ:MSTR
71.1B USD 153.5 -61 -1 727.8 -1 240.3
US
Cadence Design Systems Inc
NASDAQ:CDNS
70.3B USD 15.1 66.6 44.1 50.4
P/S Multiple
Revenue Growth P/S to Growth
ES
Agile Content SA
MAD:AGIL
Average P/S: 21 295.2
0.6
5%
0.1
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.4
13%
0.6
US
Salesforce Inc
NYSE:CRM
6.8
10%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
68.2
32%
2.1
US
Adobe Inc
NASDAQ:ADBE
7.7
10%
0.8
US
Intuit Inc
NASDAQ:INTU
9.8
13%
0.8
US
N
NCR Corp
LSE:0K45
46.4
-9%
N/A
US
Applovin Corp
NASDAQ:APP
19.7
21%
0.9
US
Microstrategy Inc
NASDAQ:MSTR
153.5
3%
51.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
15.1
13%
1.2
P/E Multiple
Earnings Growth PEG
ES
Agile Content SA
MAD:AGIL
Average P/E: 105
43.2
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
92.1
50%
1.8
US
Salesforce Inc
NYSE:CRM
41.7
31%
1.3
US
Palantir Technologies Inc
NYSE:PLTR
423.1
71%
6
US
Adobe Inc
NASDAQ:ADBE
25.2
27%
0.9
US
Intuit Inc
NASDAQ:INTU
55.2
35%
1.6
US
N
NCR Corp
LSE:0K45
139.2
-49%
N/A
US
Applovin Corp
NASDAQ:APP
58.7
38%
1.5
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -61 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
66.6
32%
2.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ES
Agile Content SA
MAD:AGIL
Average EV/EBITDA: 127
4.9
1%
4.9
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
30.1
19%
1.6
US
Salesforce Inc
NYSE:CRM
22.7
21%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
556.6
105%
5.3
US
Adobe Inc
NASDAQ:ADBE
18.7
17%
1.1
US
Intuit Inc
NASDAQ:INTU
35.2
29%
1.2
US
N
NCR Corp
LSE:0K45
389.4
12%
32.5
US
Applovin Corp
NASDAQ:APP
41.1
38%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 727.8 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
44.1
25%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ES
Agile Content SA
MAD:AGIL
Average EV/EBIT: 452.6
17.6
15%
1.2
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
34.8
21%
1.7
US
Salesforce Inc
NYSE:CRM
33
33%
1
US
Palantir Technologies Inc
NYSE:PLTR
613.2
108%
5.7
US
Adobe Inc
NASDAQ:ADBE
20.8
20%
1
US
Intuit Inc
NASDAQ:INTU
42.1
35%
1.2
US
N
NCR Corp
LSE:0K45
3 210.4
84%
38.2
US
Applovin Corp
NASDAQ:APP
50.9
40%
1.3
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 240.3 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
50.4
27%
1.9