Vista Group International Ltd
NZX:VGL

Watchlist Manager
Vista Group International Ltd Logo
Vista Group International Ltd
NZX:VGL
Watchlist
Price: 2.9 NZD 0.69% Market Closed
Market Cap: 689.3m NZD
Have any thoughts about
Vista Group International Ltd?
Write Note

Relative Value

The Relative Value of one VGL stock under the Base Case scenario is 2.38 NZD. Compared to the current market price of 2.9 NZD, Vista Group International Ltd is Overvalued by 18%.

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.

VGL Relative Value
Base Case
2.38 NZD
Overvaluation 18%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
22
vs Industry
31
Median 3Y
3.3
Median 5Y
3.6
Industry
2.4
Forward
4.6
vs History
vs Industry
Median 3Y
-31.3
Median 5Y
-16.6
Industry
23.1
Forward
388.1
vs History
20
vs Industry
9
Median 3Y
41.5
Median 5Y
35.3
Industry
16.9
vs History
vs Industry
3
Median 3Y
-149.6
Median 5Y
-62.9
Industry
21.5
vs History
1
vs Industry
27
Median 3Y
2.8
Median 5Y
2.8
Industry
2.9
vs History
17
vs Industry
29
Median 3Y
3.3
Median 5Y
3.5
Industry
2.4
Forward
4.6
vs History
26
vs Industry
34
Median 3Y
5.2
Median 5Y
5.6
Industry
4.8
vs History
vs Industry
Median 3Y
-47.1
Median 5Y
-42.3
Industry
12.9
Forward
35.3
vs History
vs Industry
Median 3Y
-47.1
Median 5Y
-42.3
Industry
16.7
Forward
209.6
vs History
19
vs Industry
9
Median 3Y
41
Median 5Y
34.9
Industry
15.7
vs History
vs Industry
0
Median 3Y
-41.5
Median 5Y
-33.1
Industry
18.7
vs History
1
vs Industry
31
Median 3Y
2.4
Median 5Y
2.4
Industry
2.5

Multiples Across Competitors

VGL Competitors Multiples
Vista Group International Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NZ
Vista Group International Ltd
NZX:VGL
689.3m NZD 4.8 -90.7 -346 -346
US
Salesforce Inc
NYSE:CRM
321.7B USD 8.8 57.1 30.1 45.7
DE
SAP SE
XETRA:SAP
262.1B EUR 7.9 92.4 28.7 33.5
US
Adobe Inc
NASDAQ:ADBE
226.5B USD 10.8 42.3 26.5 29.6
US
NCR Corp
LSE:0K45
190.4B USD 27.8 401.6 380.6 1 148.6
US
Intuit Inc
NASDAQ:INTU
190.2B USD 11.7 64.2 41.3 49.7
US
Palantir Technologies Inc
NYSE:PLTR
139.3B USD 52.6 292.2 338.7 368.9
US
Applovin Corp
NASDAQ:APP
106.8B USD 24.9 92.8 55.5 71.4
US
Microstrategy Inc
NASDAQ:MSTR
80.5B USD 172.3 -197.9 -2 199.4 -1 504
US
Synopsys Inc
NASDAQ:SNPS
85.7B USD 14.1 57.2 48.6 56.8
US
Cadence Design Systems Inc
NASDAQ:CDNS
84.1B USD 19.3 80.9 57.7 66
EV/EBITDA Multiple
EBITDA Growth
NZ
Vista Group International Ltd
NZX:VGL
Average EV/EBITDA: 112
Negative Multiple: -346
N/A
US
Salesforce Inc
NYSE:CRM
30.1
90%
DE
SAP SE
XETRA:SAP
28.7
71%
US
Adobe Inc
NASDAQ:ADBE
26.5
69%
US
N
NCR Corp
LSE:0K45
380.6
-25%
US
Intuit Inc
NASDAQ:INTU
41.3
113%
US
Palantir Technologies Inc
NYSE:PLTR
338.7
880%
US
Applovin Corp
NASDAQ:APP
55.5
211%
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -2 199.4
479%
US
Synopsys Inc
NASDAQ:SNPS
48.6
116%
US
Cadence Design Systems Inc
NASDAQ:CDNS
57.7
104%
EV/EBIT Multiple
EBIT Growth
NZ
Vista Group International Ltd
NZX:VGL
Average EV/EBIT: 207.8
Negative Multiple: -346
N/A
US
Salesforce Inc
NYSE:CRM
45.7
170%
DE
SAP SE
XETRA:SAP
33.5
84%
US
Adobe Inc
NASDAQ:ADBE
29.6
81%
US
N
NCR Corp
LSE:0K45
1 148.6
121%
US
Intuit Inc
NASDAQ:INTU
49.7
143%
US
Palantir Technologies Inc
NYSE:PLTR
368.9
1 135%
US
Applovin Corp
NASDAQ:APP
71.4
292%
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 504
14 172%
US
Synopsys Inc
NASDAQ:SNPS
56.8
129%
US
Cadence Design Systems Inc
NASDAQ:CDNS
66
115%

See Also

Discover More
Back to Top