Pexip Holding ASA
OSE:PEXIP

Watchlist Manager
Pexip Holding ASA Logo
Pexip Holding ASA
OSE:PEXIP
Watchlist
Price: 41.6 NOK 3.48% Market Closed
Market Cap: 4.3B NOK

Relative Value

The Relative Value of one PEXIP stock under the Base Case scenario is 32.29 NOK. Compared to the current market price of 41.6 NOK, Pexip Holding ASA is Overvalued by 22%.

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.

PEXIP Relative Value
Base Case
32.29 NOK
Overvaluation 22%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
45
vs Industry
32
Median 3Y
2.6
Median 5Y
3.5
Industry
2.3
Forward
3.3
vs History
6
vs Industry
17
Median 3Y
-18.4
Median 5Y
-27
Industry
22.1
Forward
22.6
vs History
37
vs Industry
32
Median 3Y
13.7
Median 5Y
14.7
Industry
16.7
vs History
32
vs Industry
27
Median 3Y
17.3
Median 5Y
0
Industry
20.9
vs History
36
vs Industry
44
Median 3Y
1.6
Median 5Y
2
Industry
2.8
vs History
45
vs Industry
35
Median 3Y
2.1
Median 5Y
3
Industry
2.3
Forward
2.8
vs History
45
vs Industry
51
Median 3Y
2.4
Median 5Y
3.3
Industry
4.6
vs History
39
vs Industry
23
Median 3Y
12.2
Median 5Y
0
Industry
12.2
Forward
11.9
vs History
21
vs Industry
16
Median 3Y
-7
Median 5Y
-8.9
Industry
15.7
Forward
15.7
vs History
39
vs Industry
34
Median 3Y
11
Median 5Y
12
Industry
15.1
vs History
26
vs Industry
29
Median 3Y
13
Median 5Y
0
Industry
18.1
vs History
44
vs Industry
39
Median 3Y
1.5
Median 5Y
2.1
Industry
2.3

Multiples Across Competitors

PEXIP Competitors Multiples
Pexip Holding ASA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
Pexip Holding ASA
OSE:PEXIP
4.2B NOK 3.8 35.9 17.4 28.3
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
285.5B EUR 8.1 49.8 26.9 30.8
US
Salesforce Inc
NYSE:CRM
256.3B USD 6.8 41.4 22.5 32.7
US
Palantir Technologies Inc
NYSE:PLTR
256.9B USD 89.7 555.9 735.9 810.8
US
Intuit Inc
NASDAQ:INTU
174.6B USD 10.2 57.5 36.6 43.9
US
Adobe Inc
NASDAQ:ADBE
161.9B USD 7.3 24 17.8 19.8
US
NCR Corp
LSE:0K45
112.4B USD 39.8 119.2 333.7 2 751.2
US
Applovin Corp
NASDAQ:APP
94.1B USD 20 59.7 41.7 51.7
US
Microstrategy Inc
NASDAQ:MSTR
90.6B USD 195.5 -77.7 -2 158 -1 549.1
US
Cadence Design Systems Inc
NASDAQ:CDNS
79.3B USD 17.1 75.1 49.8 56.9
P/S Multiple
Revenue Growth P/S to Growth
NO
Pexip Holding ASA
OSE:PEXIP
Average P/S: 21 300.8
3.8
13%
0.3
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.1
12%
0.7
US
Salesforce Inc
NYSE:CRM
6.8
10%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
89.7
32%
2.8
US
Intuit Inc
NASDAQ:INTU
10.2
13%
0.8
US
Adobe Inc
NASDAQ:ADBE
7.3
10%
0.7
US
N
NCR Corp
LSE:0K45
39.8
-8%
N/A
US
Applovin Corp
NASDAQ:APP
20
20%
1
US
Microstrategy Inc
NASDAQ:MSTR
195.5
3%
65.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
17.1
13%
1.3
P/E Multiple
Earnings Growth PEG
NO
Pexip Holding ASA
OSE:PEXIP
Average P/E: 113.2
35.9
39%
0.9
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
49.8
50%
1
US
Salesforce Inc
NYSE:CRM
41.4
32%
1.3
US
Palantir Technologies Inc
NYSE:PLTR
555.9
68%
8.2
US
Intuit Inc
NASDAQ:INTU
57.5
34%
1.7
US
Adobe Inc
NASDAQ:ADBE
24
26%
0.9
US
N
NCR Corp
LSE:0K45
119.2
-51%
N/A
US
Applovin Corp
NASDAQ:APP
59.7
39%
1.5
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -77.7 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
75.1
33%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
Pexip Holding ASA
OSE:PEXIP
Average EV/EBITDA: 142.5
17.4
32%
0.5
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
26.9
19%
1.4
US
Salesforce Inc
NYSE:CRM
22.5
21%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
735.9
105%
7
US
Intuit Inc
NASDAQ:INTU
36.6
29%
1.3
US
Adobe Inc
NASDAQ:ADBE
17.8
17%
1
US
N
NCR Corp
LSE:0K45
333.7
11%
30.3
US
Applovin Corp
NASDAQ:APP
41.7
38%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -2 158 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
49.8
25%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
Pexip Holding ASA
OSE:PEXIP
Average EV/EBIT: 425.1
28.3
47%
0.6
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
30.8
21%
1.5
US
Salesforce Inc
NYSE:CRM
32.7
33%
1
US
Palantir Technologies Inc
NYSE:PLTR
810.8
108%
7.5
US
Intuit Inc
NASDAQ:INTU
43.9
35%
1.3
US
Adobe Inc
NASDAQ:ADBE
19.8
20%
1
US
N
NCR Corp
LSE:0K45
2 751.2
84%
32.8
US
Applovin Corp
NASDAQ:APP
51.7
40%
1.3
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 549.1 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
56.9
27%
2.1