A

Atlassian Corp
SWB:48D

Watchlist Manager
Atlassian Corp
SWB:48D
Watchlist
Price: 239.95 EUR 4.33%
Market Cap: 61.9B EUR
Have any thoughts about
Atlassian Corp?
Write Note

Relative Value

The Relative Value of one 48D stock under the Base Case scenario is 125.97 EUR. Compared to the current market price of 239.95 EUR, Atlassian Corp 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.

48D Relative Value
Base Case
125.97 EUR
Overvaluation 47%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
68
vs Industry
9
Median 3Y
13.7
Median 5Y
21.3
Industry
2.4
Forward
12.6
vs History
vs Industry
Median 3Y
-117
Median 5Y
-117
Industry
23.1
Forward
75.6
vs History
82
vs Industry
13
Median 3Y
53.5
Median 5Y
64.3
Industry
16.9
vs History
52
vs Industry
15
Median 3Y
44.5
Median 5Y
50.8
Industry
21.5
vs History
61
vs Industry
1
Median 3Y
68.7
Median 5Y
69.4
Industry
2.9
vs History
68
vs Industry
9
Median 3Y
13.4
Median 5Y
20.1
Industry
2.4
Forward
12.3
vs History
68
vs Industry
15
Median 3Y
16.5
Median 5Y
24.3
Industry
4.8
vs History
vs Industry
Median 3Y
-220.4
Median 5Y
363.1
Industry
12.9
Forward
53.2
vs History
vs Industry
Median 3Y
-182.3
Median 5Y
-166.3
Industry
16.7
Forward
57.4
vs History
82
vs Industry
13
Median 3Y
52.1
Median 5Y
62.3
Industry
15.7
vs History
82
vs Industry
13
Median 3Y
55.7
Median 5Y
68.1
Industry
18.7
vs History
61
vs Industry
5
Median 3Y
24.4
Median 5Y
26.2
Industry
2.5

Multiples Across Competitors

48D Competitors Multiples
Atlassian Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Atlassian Corp
SWB:48D
62.4B EUR 14.3 -166.5 -1 466.9 -492.4
US
Salesforce Inc
NYSE:CRM
321.7B USD 8.8 57.1 30.1 45.7
DE
SAP SE
XETRA:SAP
261.6B EUR 7.9 92.3 28.6 33.4
US
Adobe Inc
NASDAQ:ADBE
226.5B USD 10.8 42.3 26.5 29.6
US
NCR Corp
LSE:0K45
193.5B USD 28.3 408.3 386.9 1 167.6
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
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
US
Microstrategy Inc
NASDAQ:MSTR
80.5B USD 172.3 -197.9 -2 199.4 -1 504
P/E Multiple
Earnings Growth
US
A
Atlassian Corp
SWB:48D
Average P/E: 131.9
Negative Multiple: -166.5
N/A
US
Salesforce Inc
NYSE:CRM
57.1
196%
DE
SAP SE
XETRA:SAP
92.3
41%
US
Adobe Inc
NASDAQ:ADBE
42.3
89%
US
N
NCR Corp
LSE:0K45
408.3
N/A
US
Intuit Inc
NASDAQ:INTU
64.2
146%
US
Palantir Technologies Inc
NYSE:PLTR
292.2
513%
US
Applovin Corp
NASDAQ:APP
92.8
569%
US
Synopsys Inc
NASDAQ:SNPS
57.2
119%
US
Cadence Design Systems Inc
NASDAQ:CDNS
80.9
112%
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -197.9 N/A
EV/EBITDA Multiple
EBITDA Growth
US
A
Atlassian Corp
SWB:48D
Average EV/EBITDA: 112.7
Negative Multiple: -1 466.9
N/A
US
Salesforce Inc
NYSE:CRM
30.1
90%
DE
SAP SE
XETRA:SAP
28.6
71%
US
Adobe Inc
NASDAQ:ADBE
26.5
69%
US
N
NCR Corp
LSE:0K45
386.9
-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
Synopsys Inc
NASDAQ:SNPS
48.6
116%
US
Cadence Design Systems Inc
NASDAQ:CDNS
57.7
104%
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -2 199.4
479%
EV/EBIT Multiple
EBIT Growth
US
A
Atlassian Corp
SWB:48D
Average EV/EBIT: 209.9
Negative Multiple: -492.4
N/A
US
Salesforce Inc
NYSE:CRM
45.7
170%
DE
SAP SE
XETRA:SAP
33.4
84%
US
Adobe Inc
NASDAQ:ADBE
29.6
81%
US
N
NCR Corp
LSE:0K45
1 167.6
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
Synopsys Inc
NASDAQ:SNPS
56.8
129%
US
Cadence Design Systems Inc
NASDAQ:CDNS
66
115%
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 504
14 172%

See Also

Discover More
Back to Top