SecureWorks Corp
NASDAQ:SCWX

Watchlist Manager
SecureWorks Corp Logo
SecureWorks Corp
NASDAQ:SCWX
Watchlist
Price: 8.51 USD 0.24% Market Closed
Market Cap: 756.5m USD

Relative Value

The Relative Value of one SCWX stock under the Base Case scenario is 7.93 USD. Compared to the current market price of 8.51 USD, SecureWorks Corp is Overvalued by 7%.

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.

SCWX Relative Value
Base Case
7.93 USD
Overvaluation 7%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
14
vs Industry
48
Median 3Y
1.7
Median 5Y
2.1
Industry
2.4
Forward
2.2
vs History
vs Industry
Median 3Y
-7.7
Median 5Y
-8.7
Industry
22.3
Forward
179.4
vs History
9
vs Industry
11
Median 3Y
-5.9
Median 5Y
24
Industry
16
vs History
4
vs Industry
7
Median 3Y
-6.7
Median 5Y
21.3
Industry
20.7
vs History
22
vs Industry
59
Median 3Y
1.4
Median 5Y
1.7
Industry
2.9
vs History
11
vs Industry
47
Median 3Y
1.6
Median 5Y
1.7
Industry
2.4
Forward
2.1
vs History
19
vs Industry
56
Median 3Y
2.5
Median 5Y
2.9
Industry
4.9
vs History
vs Industry
Median 3Y
-14.5
Median 5Y
-14.5
Industry
12.2
Forward
65.1
vs History
vs Industry
Median 3Y
-8.3
Median 5Y
-13.9
Industry
15.8
Forward
78.9
vs History
7
vs Industry
12
Median 3Y
-5.2
Median 5Y
20.4
Industry
14.7
vs History
4
vs Industry
5
Median 3Y
-6
Median 5Y
17.5
Industry
17.2
vs History
22
vs Industry
62
Median 3Y
0.9
Median 5Y
1.1
Industry
2.4

Multiples Across Competitors

SCWX Competitors Multiples
SecureWorks Corp 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
SecureWorks Corp
NASDAQ:SCWX
756.5m USD 2.2 -8.7 -25.7 -14
US
Microsoft Corp
NASDAQ:MSFT
3.6T USD 12.2 34.3 20.4 26.3
US
Oracle Corp
NYSE:ORCL
560B USD 9.2 36.3 24.3 33.2
US
ServiceNow Inc
NYSE:NOW
159.1B USD 12.6 91.9 63.7 88.4
US
Palo Alto Networks Inc
NASDAQ:PANW
126B USD 13.2 112.8 75.5 96.2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
118.2B USD 25.9 -376.1 -2 055.1 -360.1
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.7 22 37.1
US
Fortinet Inc
NASDAQ:FTNT
59B USD 9 31.5 26 27.9
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
35.9B USD 12.7 -873.9 12 937.7 -255.3
IL
Cyberark Software Ltd
NASDAQ:CYBR
22.5B USD 17.3 -99.2 -2 052.6 -161.4
P/E Multiple
Earnings Growth PEG
US
SecureWorks Corp
NASDAQ:SCWX
Average P/E: 156.9
Negative Multiple: -8.7
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
34.3
18%
1.9
US
Oracle Corp
NYSE:ORCL
36.3
36%
1
US
ServiceNow Inc
NYSE:NOW
91.9
-10%
N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
112.8
46%
2.5
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -376.1 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.7
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
31.5
12%
2.6
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -873.9 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -99.2 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
SecureWorks Corp
NASDAQ:SCWX
Average EV/EBITDA: 1 679.8
Negative Multiple: -25.7
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
20.4
20%
1
US
Oracle Corp
NYSE:ORCL
24.3
43%
0.6
US
ServiceNow Inc
NYSE:NOW
63.7
53%
1.2
US
Palo Alto Networks Inc
NASDAQ:PANW
75.5
41%
1.8
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -2 055.1
184%
N/A
US
V
VMware Inc
XETRA:BZF1
22
19%
1.2
US
Fortinet Inc
NASDAQ:FTNT
26
17%
1.5
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
12 937.7
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 052.6 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
SecureWorks Corp
NASDAQ:SCWX
Average EV/EBIT: 98
Negative Multiple: -14
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
26.3
17%
1.5
US
Oracle Corp
NYSE:ORCL
33.2
38%
0.9
US
ServiceNow Inc
NYSE:NOW
88.4
65%
1.4
US
Palo Alto Networks Inc
NASDAQ:PANW
96.2
50%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -360.1 N/A N/A
US
V
VMware Inc
XETRA:BZF1
37.1
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
27.9
17%
1.6
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -255.3 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -161.4 N/A N/A