SolarWinds Corp
NYSE:SWI

Watchlist Manager
SolarWinds Corp Logo
SolarWinds Corp
NYSE:SWI
Watchlist
Price: 13.24 USD 1.46%
Market Cap: 2.3B USD
Have any thoughts about
SolarWinds Corp?
Write Note

Relative Value

The Relative Value of one SWI stock under the Base Case scenario is 25.44 USD. Compared to the current market price of 13.24 USD, SolarWinds Corp is Undervalued by 48%.

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.

SWI Relative Value
Base Case
25.44 USD
Undervaluation 48%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
46
vs Industry
43
Median 3Y
2.5
Median 5Y
2.9
Industry
2.4
Forward
2.8
vs History
28
vs Industry
4
Median 3Y
-1.7
Median 5Y
16.1
Industry
23.1
Forward
11.8
vs History
11
vs Industry
49
Median 3Y
11
Median 5Y
9.6
Industry
16.9
vs History
22
vs Industry
39
Median 3Y
10.9
Median 5Y
10.9
Industry
21.5
vs History
0
vs Industry
61
Median 3Y
1.1
Median 5Y
1.1
Industry
2.9
vs History
49
vs Industry
30
Median 3Y
3.8
Median 5Y
4.3
Industry
2.4
Forward
4
vs History
55
vs Industry
46
Median 3Y
4.4
Median 5Y
6
Industry
4.8
vs History
69
vs Industry
33
Median 3Y
13.4
Median 5Y
14.2
Industry
12.9
Forward
8.6
vs History
79
vs Industry
27
Median 3Y
19.8
Median 5Y
54.8
Industry
16.7
Forward
9.1
vs History
15
vs Industry
37
Median 3Y
17.6
Median 5Y
15.4
Industry
15.7
vs History
15
vs Industry
34
Median 3Y
19.7
Median 5Y
17.2
Industry
18.7
vs History
0
vs Industry
67
Median 3Y
0.9
Median 5Y
0.9
Industry
2.5

Multiples Across Competitors

SWI Competitors Multiples
SolarWinds 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
SolarWinds Corp
NYSE:SWI
2.2B USD 2.9 58.4 12.1 16.8
CA
Shopify Inc
NYSE:SHOP
137.1B USD 16.6 98.6 135.4 140.8
US
Snowflake Inc.
NYSE:SNOW
57.8B USD 17.7 -55.9 -50.3 -44.1
US
Cloudflare Inc
NYSE:NET
35.4B USD 22.8 -383.3 -990.5 -214.2
US
GoDaddy Inc
NYSE:GDDY
27B USD 6 14.6 29.7 34.5
US
MongoDB Inc
NASDAQ:MDB
24.5B USD 13.3 -110.6 -88.6 -81.9
US
Verisign Inc
NASDAQ:VRSN
17.7B USD 11.5 20.7 17.1 17.7
US
Twilio Inc
NYSE:TWLO
15.9B USD 3.7 -34.5 121.1 -136.5
US
Akamai Technologies Inc
NASDAQ:AKAM
13.9B USD 3.5 26.4 10.8 20.1
US
Okta Inc
NASDAQ:OKTA
13B USD 5.2 -94.6 -81.4 -51.8
IL
Wix.Com Ltd
NASDAQ:WIX
11.8B USD 7.1 158.9 163.2 281.5
P/E Multiple
Earnings Growth
US
SolarWinds Corp
NYSE:SWI
Average P/E: 63
58.4
N/A
CA
Shopify Inc
NYSE:SHOP
98.6
1 716%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -55.9 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -383.3 N/A
US
GoDaddy Inc
NYSE:GDDY
14.6
-13%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -110.6 N/A
US
Verisign Inc
NASDAQ:VRSN
20.7
12%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -34.5 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
26.4
111%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -94.6 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
158.9
1 247%
EV/EBITDA Multiple
EBITDA Growth
US
SolarWinds Corp
NYSE:SWI
Average EV/EBITDA: 69.9
12.1
68%
CA
Shopify Inc
NYSE:SHOP
135.4
3 292%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -50.3 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -990.5 N/A
US
GoDaddy Inc
NYSE:GDDY
29.7
115%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -88.6 N/A
US
Verisign Inc
NASDAQ:VRSN
17.1
15%
US
Twilio Inc
NYSE:TWLO
121.1
N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
10.8
53%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -81.4 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
163.2
1 611%
EV/EBIT Multiple
EBIT Growth
US
SolarWinds Corp
NYSE:SWI
Average EV/EBIT: 85.2
16.8
157%
CA
Shopify Inc
NYSE:SHOP
140.8
41 950%
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -44.1 N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -214.2 N/A
US
GoDaddy Inc
NYSE:GDDY
34.5
111%
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -81.9 N/A
US
Verisign Inc
NASDAQ:VRSN
17.7
14%
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -136.5 N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
20.1
89%
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -51.8 N/A
IL
Wix.Com Ltd
NASDAQ:WIX
281.5
6 673%

See Also

Discover More
Back to Top