OneSpan Inc
NASDAQ:OSPN

Watchlist Manager
OneSpan Inc Logo
OneSpan Inc
NASDAQ:OSPN
Watchlist
Price: 11.355 USD -0.22% Market Closed
Market Cap: $431.8m

Relative Value

The Relative Value of one OSPN stock under the Base Case scenario is 15.34 USD. Compared to the current market price of 11.355 USD, OneSpan Inc is Undervalued by 26%.

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.

OSPN Relative Value
Base Case
15.34 USD
Undervaluation 26%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

OSPN Competitors Multiples
OneSpan Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
OneSpan Inc
NASDAQ:OSPN
435.3m USD 1.8 7.3 5.7 6.8
US
Microsoft Corp
NASDAQ:MSFT
3T USD 9.7 24.8 16.4 20.7
US
Oracle Corp
NYSE:ORCL
426.2B USD 7 27.6 19.4 26.5
US
ServiceNow Inc
NYSE:NOW
109.3B USD 8.2 62.6 40.7 57.1
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
98.2B USD 21.5 -312.6 -1 695.4 -297
US
Palo Alto Networks Inc
NASDAQ:PANW
102.4B USD 10.7 91.7 60.9 77.6
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.9 22.1 37.3
US
Fortinet Inc
NASDAQ:FTNT
59.3B USD 8.7 32 25.2 27.1
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
25.6B USD 9 -619.7 8 997.4 -177.5
IL
Cyberark Software Ltd
NASDAQ:CYBR
20.6B USD 15.2 -141.1 -6 586 -145.8
P/E Multiple
Earnings Growth PEG
US
OneSpan Inc
NASDAQ:OSPN
Average P/E: 129.7
7.3
0%
N/A
US
Microsoft Corp
NASDAQ:MSFT
24.8
19%
1.3
US
Oracle Corp
NYSE:ORCL
27.6
35%
0.8
US
ServiceNow Inc
NYSE:NOW
62.6
54%
1.2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -312.6 N/A N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
91.7
46%
2
US
V
VMware Inc
XETRA:BZF1
47.9
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
32
10%
3.2
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -619.7 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -141.1 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
OneSpan Inc
NASDAQ:OSPN
Average EV/EBITDA: 1 050.8
5.7
11%
0.5
US
Microsoft Corp
NASDAQ:MSFT
16.4
19%
0.9
US
Oracle Corp
NYSE:ORCL
19.4
44%
0.4
US
ServiceNow Inc
NYSE:NOW
40.7
43%
0.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -1 695.4
185%
N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
60.9
41%
1.5
US
V
VMware Inc
XETRA:BZF1
22.1
19%
1.2
US
Fortinet Inc
NASDAQ:FTNT
25.2
21%
1.2
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
8 997.4
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -6 586 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
OneSpan Inc
NASDAQ:OSPN
Average EV/EBIT: 78.7
6.8
12%
0.6
US
Microsoft Corp
NASDAQ:MSFT
20.7
17%
1.2
US
Oracle Corp
NYSE:ORCL
26.5
38%
0.7
US
ServiceNow Inc
NYSE:NOW
57.1
59%
1
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -297 N/A N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
77.6
50%
1.6
US
V
VMware Inc
XETRA:BZF1
37.3
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
27.1
18%
1.5
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -177.5 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -145.8 N/A N/A