A

Atlassian Corp
SWB:48D

Watchlist Manager
Atlassian Corp
SWB:48D
Watchlist
Price: 233.45 EUR -3.65% Market Closed
Market Cap: 60.2B EUR
Have any thoughts about
Atlassian Corp?
Write Note

Relative Value

The Relative Value of one 48D stock under the Base Case scenario is 141.53 EUR. Compared to the current market price of 233.45 EUR, Atlassian Corp is Overvalued by 39%.

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
141.53 EUR
Overvaluation 39%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
65
vs Industry
9
Median 3Y
13.8
Median 5Y
20.6
Industry
2.4
Forward
12.2
vs History
vs Industry
Median 3Y
-136.3
Median 5Y
-117.8
Industry
23.2
Forward
73.3
vs History
80
vs Industry
13
Median 3Y
52.5
Median 5Y
63.8
Industry
17.4
vs History
50
vs Industry
15
Median 3Y
49.2
Median 5Y
50.8
Industry
21.3
vs History
61
vs Industry
1
Median 3Y
68.7
Median 5Y
69.4
Industry
2.9
vs History
65
vs Industry
9
Median 3Y
13.5
Median 5Y
19.4
Industry
2.4
Forward
11.9
vs History
65
vs Industry
15
Median 3Y
16.5
Median 5Y
23.4
Industry
4.9
vs History
vs Industry
Median 3Y
-222.4
Median 5Y
357.8
Industry
12.9
Forward
50.4
vs History
vs Industry
Median 3Y
-188.9
Median 5Y
-166.3
Industry
16.5
Forward
53.2
vs History
79
vs Industry
13
Median 3Y
51.6
Median 5Y
61.1
Industry
16.3
vs History
80
vs Industry
13
Median 3Y
53.9
Median 5Y
67.1
Industry
19
vs History
58
vs Industry
5
Median 3Y
24.6
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
60.7B EUR 13.9 -161.4 -1 420.6 -476.9
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Salesforce Inc
NYSE:CRM
328.5B USD 8.8 55.4 29.8 44.2
DE
SAP SE
XETRA:SAP
276.2B EUR 8.3 97.4 30.3 35.3
US
Adobe Inc
NASDAQ:ADBE
196.8B USD 9.2 35.4 24.3 24.9
US
NCR Corp
LSE:0K45
187.9B USD 27.5 396.5 375.7 1 133.9
US
Intuit Inc
NASDAQ:INTU
180.2B USD 10.9 61.7 39.5 47.7
US
Palantir Technologies Inc
NYSE:PLTR
182.8B USD 69.1 383.6 448.2 488.2
US
Applovin Corp
NASDAQ:APP
114.4B USD 26.7 99.5 59.4 76.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
82.7B USD 19 79.6 56.8 64.9
US
Synopsys Inc
NASDAQ:SNPS
75.6B USD 12.4 50.5 42.8 49.9
P/S Multiple
Revenue Growth P/S to Growth
US
A
Atlassian Corp
SWB:48D
Average P/S: 21 283.3
13.9
71%
0.2
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Salesforce Inc
NYSE:CRM
8.8
31%
0.3
DE
SAP SE
XETRA:SAP
8.3
37%
0.2
US
Adobe Inc
NASDAQ:ADBE
9.2
35%
0.3
US
N
NCR Corp
LSE:0K45
27.5
-40%
N/A
US
Intuit Inc
NASDAQ:INTU
10.9
44%
0.2
US
Palantir Technologies Inc
NYSE:PLTR
69.1
93%
0.7
US
Applovin Corp
NASDAQ:APP
26.7
106%
0.3
US
Cadence Design Systems Inc
NASDAQ:CDNS
19
47%
0.4
US
Synopsys Inc
NASDAQ:SNPS
12.4
34%
0.4
P/E Multiple
Earnings Growth P/E to Growth
US
A
Atlassian Corp
SWB:48D
Average P/E: 139.9
Negative Multiple: -161.4
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Salesforce Inc
NYSE:CRM
55.4
197%
0.3
DE
SAP SE
XETRA:SAP
97.4
41%
2.4
US
Adobe Inc
NASDAQ:ADBE
35.4
109%
0.3
US
N
NCR Corp
LSE:0K45
396.5
N/A N/A
US
Intuit Inc
NASDAQ:INTU
61.7
145%
0.4
US
Palantir Technologies Inc
NYSE:PLTR
383.6
533%
0.7
US
Applovin Corp
NASDAQ:APP
99.5
645%
0.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
79.6
111%
0.7
US
Synopsys Inc
NASDAQ:SNPS
50.5
119%
0.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
A
Atlassian Corp
SWB:48D
Average EV/EBITDA: 123
Negative Multiple: -1 420.6
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Salesforce Inc
NYSE:CRM
29.8
90%
0.3
DE
SAP SE
XETRA:SAP
30.3
71%
0.4
US
Adobe Inc
NASDAQ:ADBE
24.3
82%
0.3
US
N
NCR Corp
LSE:0K45
375.7
-29%
N/A
US
Intuit Inc
NASDAQ:INTU
39.5
111%
0.4
US
Palantir Technologies Inc
NYSE:PLTR
448.2
1 004%
0.4
US
Applovin Corp
NASDAQ:APP
59.4
261%
0.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
56.8
102%
0.6
US
Synopsys Inc
NASDAQ:SNPS
42.8
114%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
A
Atlassian Corp
SWB:48D
Average EV/EBIT: 218.4
Negative Multiple: -476.9
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Salesforce Inc
NYSE:CRM
44.2
170%
0.3
DE
SAP SE
XETRA:SAP
35.3
86%
0.4
US
Adobe Inc
NASDAQ:ADBE
24.9
79%
0.3
US
N
NCR Corp
LSE:0K45
1 133.9
120%
9.5
US
Intuit Inc
NASDAQ:INTU
47.7
152%
0.3
US
Palantir Technologies Inc
NYSE:PLTR
488.2
1 184%
0.4
US
Applovin Corp
NASDAQ:APP
76.4
425%
0.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
64.9
112%
0.6
US
Synopsys Inc
NASDAQ:SNPS
49.9
131%
0.4

See Also

Discover More
Back to Top