Pexip Holding ASA
OSE:PEXIP

Watchlist Manager
Pexip Holding ASA Logo
Pexip Holding ASA
OSE:PEXIP
Watchlist
Price: 74.4 NOK -0.93% Market Closed
Market Cap: 7.8B NOK

Relative Value

The Relative Value of one PEXIP stock under the Base Case scenario is 39.1 NOK. Compared to the current market price of 74.4 NOK, Pexip Holding ASA is Overvalued by 47%.

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
39.1 NOK
Overvaluation 47%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
19
vs Industry
32
Median 3Y
2.9
Median 5Y
3.6
Industry
2.4
Forward
6.1
vs History
0
vs Industry
17
Median 3Y
-9.2
Median 5Y
-21.9
Industry
22.3
Forward
36
vs History
22
vs Industry
32
Median 3Y
15.5
Median 5Y
14.7
Industry
16
vs History
12
vs Industry
27
Median 3Y
22.3
Median 5Y
13.1
Industry
20.6
vs History
0
vs Industry
44
Median 3Y
1.9
Median 5Y
2.1
Industry
2.9
vs History
19
vs Industry
35
Median 3Y
2.3
Median 5Y
3.1
Industry
2.4
Forward
5.7
vs History
19
vs Industry
51
Median 3Y
2.6
Median 5Y
3.4
Industry
4.9
vs History
14
vs Industry
23
Median 3Y
18.3
Median 5Y
12.1
Industry
12.2
Forward
22
vs History
9
vs Industry
16
Median 3Y
-3.5
Median 5Y
-7.1
Industry
15.8
Forward
26.6
vs History
19
vs Industry
34
Median 3Y
13.2
Median 5Y
12
Industry
14.6
vs History
7
vs Industry
29
Median 3Y
16.5
Median 5Y
10
Industry
17.1
vs History
6
vs Industry
39
Median 3Y
1.8
Median 5Y
2.4
Industry
2.4

Multiples Across Competitors

PEXIP Competitors Multiples
Pexip Holding ASA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
Pexip Holding ASA
OSE:PEXIP
7.7B NOK 6.4 43.7 24.8 32.4
IL
Sapiens International Corporation NV
NASDAQ:SPNS
779.6B USD 1 381.5 12 118.2 7 802.2 10 065
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
458.8B USD 117.7 418.8 516.5 532.4
DE
SAP SE
XETRA:SAP
243.6B EUR 6.7 34.4 21.1 23.9
US
Salesforce Inc
NYSE:CRM
244.8B USD 6.1 33.9 19.7 27.2
US
Applovin Corp
NASDAQ:APP
244.2B USD 44.2 86.3 68.4 74.4
US
Intuit Inc
NASDAQ:INTU
187B USD 9.6 45.4 31.4 36.3
US
Adobe Inc
NASDAQ:ADBE
151B USD 6.4 21.2 15.8 17.4
US
NCR Corp
LSE:0K45
137.3B USD 51.8 -2 250.6 390.1 1 141.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
85.8B USD 16.5 80.9 45.9 52
P/S Multiple
Revenue Growth P/S to Growth
NO
Pexip Holding ASA
OSE:PEXIP
Average P/S: 21 414.3
6.4
11%
0.6
IL
Sapiens International Corporation NV
NASDAQ:SPNS
1 381.5
8%
172.7
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
117.7
46%
2.6
DE
SAP SE
XETRA:SAP
6.7
11%
0.6
US
Salesforce Inc
NYSE:CRM
6.1
9%
0.7
US
Applovin Corp
NASDAQ:APP
44.2
28%
1.6
US
Intuit Inc
NASDAQ:INTU
9.6
13%
0.7
US
Adobe Inc
NASDAQ:ADBE
6.4
9%
0.7
US
N
NCR Corp
LSE:0K45
51.8
-8%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.5
14%
1.2
P/E Multiple
Earnings Growth PEG
NO
Pexip Holding ASA
OSE:PEXIP
Average P/E: 1 431.4
43.7
39%
1.1
IL
Sapiens International Corporation NV
NASDAQ:SPNS
12 118.2
11%
1 101.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
418.8
94%
4.5
DE
SAP SE
XETRA:SAP
34.4
48%
0.7
US
Salesforce Inc
NYSE:CRM
33.9
31%
1.1
US
Applovin Corp
NASDAQ:APP
86.3
61%
1.4
US
Intuit Inc
NASDAQ:INTU
45.4
31%
1.5
US
Adobe Inc
NASDAQ:ADBE
21.2
19%
1.1
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 250.6
-49%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
80.9
35%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
Pexip Holding ASA
OSE:PEXIP
Average EV/EBITDA: 893.6
24.8
31%
0.8
IL
Sapiens International Corporation NV
NASDAQ:SPNS
7 802.2
5%
1 560.4
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
516.5
137%
3.8
DE
SAP SE
XETRA:SAP
21.1
18%
1.2
US
Salesforce Inc
NYSE:CRM
19.7
24%
0.8
US
Applovin Corp
NASDAQ:APP
68.4
52%
1.3
US
Intuit Inc
NASDAQ:INTU
31.4
27%
1.2
US
Adobe Inc
NASDAQ:ADBE
15.8
16%
1
US
N
NCR Corp
LSE:0K45
390.1
16%
24.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
45.9
27%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
Pexip Holding ASA
OSE:PEXIP
Average EV/EBIT: 1 200.2
32.4
47%
0.7
IL
Sapiens International Corporation NV
NASDAQ:SPNS
10 065
12%
838.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
532.4
141%
3.8
DE
SAP SE
XETRA:SAP
23.9
21%
1.1
US
Salesforce Inc
NYSE:CRM
27.2
33%
0.8
US
Applovin Corp
NASDAQ:APP
74.4
57%
1.3
US
Intuit Inc
NASDAQ:INTU
36.3
32%
1.1
US
Adobe Inc
NASDAQ:ADBE
17.4
19%
0.9
US
N
NCR Corp
LSE:0K45
1 141.4
70%
16.3
US
Cadence Design Systems Inc
NASDAQ:CDNS
52
30%
1.7