Silverlake Axis Ltd (Pre Reincorporation)
SGX:5CP

Watchlist Manager
Silverlake Axis Ltd (Pre Reincorporation) Logo
Silverlake Axis Ltd (Pre Reincorporation)
SGX:5CP
Watchlist
Price: 0.37 SGD Market Closed
Market Cap: 997.7m SGD

Relative Value

The Relative Value of one 5CP stock under the Base Case scenario is 0.3 SGD. Compared to the current market price of 0.37 SGD, Silverlake Axis Ltd (Pre Reincorporation) is Overvalued by 20%.

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.

5CP Relative Value
Base Case
0.3 SGD
Overvaluation 20%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
34
vs Industry
31
Median 3Y
3.7
Median 5Y
3.5
Industry
2.4
Forward
3.6
vs History
23
vs Industry
21
Median 3Y
23.9
Median 5Y
15.2
Industry
22.3
Forward
24
vs History
33
vs Industry
21
Median 3Y
27.9
Median 5Y
19.1
Industry
16
vs History
23
vs Industry
1
Median 3Y
389.6
Median 5Y
14.5
Industry
20.9
vs History
41
vs Industry
43
Median 3Y
2.6
Median 5Y
2.3
Industry
3
vs History
26
vs Industry
33
Median 3Y
3
Median 5Y
2.7
Industry
2.4
Forward
3.1
vs History
23
vs Industry
34
Median 3Y
5.4
Median 5Y
4.7
Industry
4.9
vs History
23
vs Industry
29
Median 3Y
11
Median 5Y
7.7
Industry
12.2
Forward
14.1
vs History
23
vs Industry
26
Median 3Y
14.1
Median 5Y
9.2
Industry
15.9
Forward
15
vs History
30
vs Industry
22
Median 3Y
23.9
Median 5Y
15.7
Industry
14.7
vs History
23
vs Industry
12
Median 3Y
40.6
Median 5Y
25.4
Industry
17.4
vs History
66
vs Industry
37
Median 3Y
2.7
Median 5Y
2.7
Industry
2.4

Multiples Across Competitors

5CP Competitors Multiples
Silverlake Axis Ltd (Pre Reincorporation) Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
Silverlake Axis Ltd (Pre Reincorporation)
SGX:5CP
930.5m SGD 3.8 28.5 13.5 17.3
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
421.1B USD 108.1 384.4 473.4 488
DE
SAP SE
XETRA:SAP
247.7B EUR 6.8 35 21.5 24.3
US
Salesforce Inc
NYSE:CRM
244.9B USD 6.1 33.9 19.7 27.2
US
Applovin Corp
NASDAQ:APP
219.3B USD 39.7 77.5 61.5 66.8
US
Intuit Inc
NASDAQ:INTU
180.2B USD 9.3 43.8 30.3 35
US
Adobe Inc
NASDAQ:ADBE
139.8B USD 5.9 19.6 14.6 16
US
NCR Corp
LSE:0K45
143.4B USD 54.1 -2 350.2 407.3 1 191.6
US
Synopsys Inc
NASDAQ:SNPS
97.7B USD 13.8 73.3 68.7 118.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
89.2B USD 17.1 84.1 47.7 54
P/S Multiple
Revenue Growth P/S to Growth
MY
Silverlake Axis Ltd (Pre Reincorporation)
SGX:5CP
Average P/S: 21 288.7
3.8
5%
0.8
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
108.1
46%
2.3
DE
SAP SE
XETRA:SAP
6.8
11%
0.6
US
Salesforce Inc
NYSE:CRM
6.1
10%
0.6
US
Applovin Corp
NASDAQ:APP
39.7
29%
1.4
US
Intuit Inc
NASDAQ:INTU
9.3
13%
0.7
US
Adobe Inc
NASDAQ:ADBE
5.9
10%
0.6
US
N
NCR Corp
LSE:0K45
54.1
-8%
N/A
US
Synopsys Inc
NASDAQ:SNPS
13.8
20%
0.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
17.1
14%
1.2
P/E Multiple
Earnings Growth PEG
MY
Silverlake Axis Ltd (Pre Reincorporation)
SGX:5CP
Average P/E: 86.7
28.5
10%
2.8
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
384.4
94%
4.1
DE
SAP SE
XETRA:SAP
35
48%
0.7
US
Salesforce Inc
NYSE:CRM
33.9
32%
1.1
US
Applovin Corp
NASDAQ:APP
77.5
61%
1.3
US
Intuit Inc
NASDAQ:INTU
43.8
31%
1.4
US
Adobe Inc
NASDAQ:ADBE
19.6
21%
0.9
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 350.2
-49%
N/A
US
Synopsys Inc
NASDAQ:SNPS
73.3
43%
1.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
84.1
34%
2.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
Silverlake Axis Ltd (Pre Reincorporation)
SGX:5CP
Average EV/EBITDA: 115.8
13.5
3%
4.5
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
473.4
137%
3.5
DE
SAP SE
XETRA:SAP
21.5
18%
1.2
US
Salesforce Inc
NYSE:CRM
19.7
24%
0.8
US
Applovin Corp
NASDAQ:APP
61.5
53%
1.2
US
Intuit Inc
NASDAQ:INTU
30.3
27%
1.1
US
Adobe Inc
NASDAQ:ADBE
14.6
16%
0.9
US
N
NCR Corp
LSE:0K45
407.3
16%
25.5
US
Synopsys Inc
NASDAQ:SNPS
68.7
56%
1.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
47.7
27%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
Silverlake Axis Ltd (Pre Reincorporation)
SGX:5CP
Average EV/EBIT: 203.9
17.3
9%
1.9
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
488
141%
3.5
DE
SAP SE
XETRA:SAP
24.3
21%
1.2
US
Salesforce Inc
NYSE:CRM
27.2
34%
0.8
US
Applovin Corp
NASDAQ:APP
66.8
57%
1.2
US
Intuit Inc
NASDAQ:INTU
35
32%
1.1
US
Adobe Inc
NASDAQ:ADBE
16
17%
0.9
US
N
NCR Corp
LSE:0K45
1 191.6
70%
17
US
Synopsys Inc
NASDAQ:SNPS
118.2
73%
1.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
54
30%
1.8