Crexendo Inc
NASDAQ:CXDO

Watchlist Manager
Crexendo Inc Logo
Crexendo Inc
NASDAQ:CXDO
Watchlist
Price: 5.38 USD -5.61% Market Closed
Market Cap: 145.8m USD

Relative Value

The Relative Value of one CXDO stock under the Base Case scenario is 3.72 USD. Compared to the current market price of 5.38 USD, Crexendo Inc is Overvalued by 31%.

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.

CXDO Relative Value
Base Case
3.72 USD
Overvaluation 31%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
58
vs Industry
51
Median 3Y
1.9
Median 5Y
2.6
Industry
2.4
Forward
2.4
vs History
7
vs Industry
10
Median 3Y
-1.4
Median 5Y
15.8
Industry
23.2
Forward
22.2
vs History
55
vs Industry
26
Median 3Y
12.5
Median 5Y
22.8
Industry
17.5
vs History
47
vs Industry
15
Median 3Y
-15.1
Median 5Y
19.9
Industry
21.2
vs History
42
vs Industry
46
Median 3Y
1.3
Median 5Y
2
Industry
2.9
vs History
58
vs Industry
49
Median 3Y
1.7
Median 5Y
2.3
Industry
2.4
Forward
2.1
vs History
58
vs Industry
63
Median 3Y
2.3
Median 5Y
3.2
Industry
4.9
vs History
47
vs Industry
18
Median 3Y
-1.3
Median 5Y
25.2
Industry
13.1
Forward
17.4
vs History
15
vs Industry
1
Median 3Y
-2.2
Median 5Y
-1
Industry
16.7
Forward
114.3
vs History
55
vs Industry
27
Median 3Y
10.5
Median 5Y
20.6
Industry
16.5
vs History
39
vs Industry
27
Median 3Y
7.8
Median 5Y
8
Industry
19.1
vs History
39
vs Industry
43
Median 3Y
1.1
Median 5Y
1.8
Industry
2.5

Multiples Across Competitors

CXDO Competitors Multiples
Crexendo Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Crexendo Inc
NASDAQ:CXDO
145.4m USD 2.5 118.1 28.2 105.4
CA
Shopify Inc
NYSE:SHOP
139B USD 16.9 100.5 137.4 142.9
US
Snowflake Inc.
NYSE:SNOW
54B USD 15.8 -47.9 -45 -39.3
US
Cloudflare Inc
NYSE:NET
39.7B USD 25.2 -423.1 -1 111.8 -240.4
US
GoDaddy Inc
NYSE:GDDY
27.7B USD 6.2 14.9 30.4 35.3
US
Verisign Inc
NASDAQ:VRSN
20.4B USD 13.2 23.8 19.5 20.2
US
MongoDB Inc
NASDAQ:MDB
18.5B USD 9.7 -92.3 -65.1 -60.5
US
Twilio Inc
NYSE:TWLO
17.3B USD 4 -37.3 132.4 -149.3
US
Okta Inc
NASDAQ:OKTA
14.6B USD 5.8 -375.5 -240.5 -93
US
Akamai Technologies Inc
NASDAQ:AKAM
14.1B USD 3.5 26.7 10.9 20.4
IL
Wix.Com Ltd
NASDAQ:WIX
12.3B USD 7.2 132 112.8 164.4
P/S Multiple
Revenue Growth P/S to Growth
US
Crexendo Inc
NASDAQ:CXDO
Average P/S: 10
2.5
13%
0.2
CA
Shopify Inc
NYSE:SHOP
16.9
23%
0.7
US
Snowflake Inc.
NYSE:SNOW
15.8
25%
0.6
US
Cloudflare Inc
NYSE:NET
25.2
27%
0.9
US
GoDaddy Inc
NYSE:GDDY
6.2
8%
0.8
US
Verisign Inc
NASDAQ:VRSN
13.2
4%
3.3
US
MongoDB Inc
NASDAQ:MDB
9.7
19%
0.5
US
Twilio Inc
NYSE:TWLO
4
8%
0.5
US
Okta Inc
NASDAQ:OKTA
5.8
12%
0.5
US
Akamai Technologies Inc
NASDAQ:AKAM
3.5
7%
0.5
IL
Wix.Com Ltd
NASDAQ:WIX
7.2
14%
0.5
P/E Multiple
Earnings Growth PEG
US
Crexendo Inc
NASDAQ:CXDO
Average P/E: 69.3
118.1
N/A N/A
CA
Shopify Inc
NYSE:SHOP
100.5
166%
0.6
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -47.9 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -423.1 N/A N/A
US
GoDaddy Inc
NYSE:GDDY
14.9
-5%
N/A
US
Verisign Inc
NASDAQ:VRSN
23.8
3%
7.9
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -92.3 N/A N/A
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -37.3 N/A N/A
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -375.5 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
26.7
28%
1
IL
Wix.Com Ltd
NASDAQ:WIX
132
144%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Crexendo Inc
NASDAQ:CXDO
Average EV/EBITDA: 67.4
28.2
70%
0.4
CA
Shopify Inc
NYSE:SHOP
137.4
230%
0.6
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -45 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -1 111.8 N/A N/A
US
GoDaddy Inc
NYSE:GDDY
30.4
29%
1
US
Verisign Inc
NASDAQ:VRSN
19.5
5%
3.9
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -65.1 N/A N/A
US
Twilio Inc
NYSE:TWLO
132.4
N/A N/A
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -240.5 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
10.9
15%
0.7
IL
Wix.Com Ltd
NASDAQ:WIX
112.8
162%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Crexendo Inc
NASDAQ:CXDO
Average EV/EBIT: 81.4
105.4
N/A N/A
CA
Shopify Inc
NYSE:SHOP
142.9
655%
0.2
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -39.3 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -240.4 N/A N/A
US
GoDaddy Inc
NYSE:GDDY
35.3
28%
1.3
US
Verisign Inc
NASDAQ:VRSN
20.2
4%
5.1
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -60.5 N/A N/A
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -149.3 N/A N/A
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -93 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
20.4
23%
0.9
IL
Wix.Com Ltd
NASDAQ:WIX
164.4
311%
0.5