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
Have any thoughts about
Silverlake Axis Ltd (Pre Reincorporation)?
Write Note
Section:
 

Relative Value

The Relative Value of one 5CP stock under the Base Case scenario is 0.26 SGD. Compared to the current market price of 0.37 SGD, Silverlake Axis Ltd (Pre Reincorporation) is Overvalued by 31%.

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
0.26 SGD
Overvaluation 31%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

3.9
P/S
P/S
Price to Sales
3.9
vs History
15
vs Industry
35
Median 3Y
3.6
Median 5Y
3.4
Industry
2.4
Forward
3.7
More Details
29.6
P/E
P/E
Price to Earnings
29.6
vs History
3
vs Industry
39
Median 3Y
15.4
Median 5Y
14.4
Industry
23.3
Forward
25
More Details
28.5
P/OCF
P/OCF
Price to OCF
28.5
vs History
12
vs Industry
16
Median 3Y
18.5
Median 5Y
11.8
Industry
17.5
More Details
482.9
P/FCFE
P/FCFE
Price to FCFE
482.9
vs History
3
vs Industry
16
Median 3Y
12
Median 5Y
12
Industry
21.2
More Details
2.7
P/B
P/B
Price to Book Value
2.7
vs History
39
vs Industry
47
Median 3Y
2.4
Median 5Y
2.4
Industry
2.9
More Details
3.4
EV/S
EV/S
Enterprise Value to Sales
3.4
vs History
9
vs Industry
40
Median 3Y
2.7
Median 5Y
2.5
Industry
2.4
Forward
3.3
More Details
6.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
6.6
vs History
6
vs Industry
44
Median 3Y
4.7
Median 5Y
4.3
Industry
5
More Details
14.1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
14.1
vs History
3
vs Industry
43
Median 3Y
7.8
Median 5Y
7
Industry
13
Forward
14.7
More Details
18.1
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
18.1
vs History
3
vs Industry
41
Median 3Y
9.3
Median 5Y
8.3
Industry
16.6
Forward
15.7
More Details
25
EV/OCF
EV/OCF
Enterprise Value to OCF
25
vs History
7
vs Industry
20
Median 3Y
15.5
Median 5Y
8.9
Industry
16.5
More Details
45.6
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
45.6
vs History
3
vs Industry
16
Median 3Y
11.7
Median 5Y
9.5
Industry
19.1
More Details
2.7
EV/IC
EV/IC
Enterprise Value to IC
2.7
vs History
66
vs Industry
37
Median 3Y
2.8
Median 5Y
3.2
Industry
2.5
More Details

Multiples Across Competitors

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

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
Silverlake Axis Ltd (Pre Reincorporation)
SGX:5CP
930.5m SGD 3.9 29.6 14.1 18.1
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Salesforce Inc
NYSE:CRM
323.6B USD 8.7 54.5 29.3 43.5
DE
SAP SE
XETRA:SAP
278.4B EUR 8.4 98.2 30.5 35.6
US
Adobe Inc
NASDAQ:ADBE
196.5B USD 9.1 35.3 24.2 24.9
US
NCR Corp
LSE:0K45
189B USD 27.7 398.8 377.9 1 140.7
US
Palantir Technologies Inc
NYSE:PLTR
179.5B USD 67.8 376.6 439.9 479.1
US
Intuit Inc
NASDAQ:INTU
178.9B USD 10.8 61.3 39.2 47.3
US
Applovin Corp
NASDAQ:APP
111.4B USD 26 96.8 57.9 74.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
83.7B USD 19.2 80.5 57.5 65.6
US
Synopsys Inc
NASDAQ:SNPS
75.7B USD 12.4 33.4 43.4 52.9
P/E Multiple
Earnings Growth PEG
MY
Silverlake Axis Ltd (Pre Reincorporation)
SGX:5CP
Average P/E: 126.5
29.6
10%
3
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Salesforce Inc
NYSE:CRM
54.5
44%
1.2
DE
SAP SE
XETRA:SAP
98.2
12%
8.2
US
Adobe Inc
NASDAQ:ADBE
35.3
28%
1.3
US
N
NCR Corp
LSE:0K45
398.8
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
376.6
85%
4.4
US
Intuit Inc
NASDAQ:INTU
61.3
35%
1.8
US
Applovin Corp
NASDAQ:APP
96.8
95%
1
US
Cadence Design Systems Inc
NASDAQ:CDNS
80.5
28%
2.9
US
Synopsys Inc
NASDAQ:SNPS
33.4
12%
2.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
Silverlake Axis Ltd (Pre Reincorporation)
SGX:5CP
Average EV/EBITDA: 111.4
14.1
3%
4.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Salesforce Inc
NYSE:CRM
29.3
24%
1.2
DE
SAP SE
XETRA:SAP
30.5
20%
1.5
US
Adobe Inc
NASDAQ:ADBE
24.2
22%
1.1
US
N
NCR Corp
LSE:0K45
377.9
-11%
N/A
US
Palantir Technologies Inc
NYSE:PLTR
439.9
123%
3.6
US
Intuit Inc
NASDAQ:INTU
39.2
28%
1.4
US
Applovin Corp
NASDAQ:APP
57.9
53%
1.1
US
Cadence Design Systems Inc
NASDAQ:CDNS
57.5
26%
2.2
US
Synopsys Inc
NASDAQ:SNPS
43.4
34%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
Silverlake Axis Ltd (Pre Reincorporation)
SGX:5CP
Average EV/EBIT: 198.2
18.1
9%
2
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Salesforce Inc
NYSE:CRM
43.5
39%
1.1
DE
SAP SE
XETRA:SAP
35.6
23%
1.5
US
Adobe Inc
NASDAQ:ADBE
24.9
21%
1.2
US
N
NCR Corp
LSE:0K45
1 140.7
30%
38
US
Palantir Technologies Inc
NYSE:PLTR
479.1
134%
3.6
US
Intuit Inc
NASDAQ:INTU
47.3
36%
1.3
US
Applovin Corp
NASDAQ:APP
74.4
74%
1
US
Cadence Design Systems Inc
NASDAQ:CDNS
65.6
28%
2.3
US
Synopsys Inc
NASDAQ:SNPS
52.9
40%
1.3

See Also

Summary
5CP intrinsic value, competitors valuation, and company profile.
DCF Valuation
5CP stock valuation using Discount Cash Flow valuation method.
Relative Valuation
5CP stock valuation using valuation multiples.
Wall Street Estimates
5CP price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
5CP stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 211,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.