B

Business-intelligence of Oriental Nations Corp Ltd
SZSE:300166

Watchlist Manager
Business-intelligence of Oriental Nations Corp Ltd
SZSE:300166
Watchlist
Price: 10.85 CNY -2.08% Market Closed
Market Cap: 12.4B CNY

Relative Value

The Relative Value of one Business-intelligence of Oriental Nations Corp Ltd stock under the Base Case scenario is 13.62 CNY. Compared to the current market price of 10.85 CNY, Business-intelligence of Oriental Nations Corp Ltd is Undervalued 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.

Relative Value
Base Case
13.62 CNY
Undervaluation 20%
Relative Value
Price
B
Worst Case
Base Case
Best Case

Multiples Across Competitors

Competitors Multiples
Business-intelligence of Oriental Nations Corp Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Business-intelligence of Oriental Nations Corp Ltd
SZSE:300166
12.4B CNY 4.6 -141 -301.2 -301.2
US
Microsoft Corp
NASDAQ:MSFT
3.4T USD 11.5 32.2 19.1 24.7
US
Oracle Corp
NYSE:ORCL
516.9B USD 8.5 33.5 22.7 31
US
ServiceNow Inc
NYSE:NOW
130.2B USD 10.3 75.2 51.9 72
US
Palo Alto Networks Inc
NASDAQ:PANW
125.9B USD 13.2 112.7 75.4 96.2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
111.6B USD 24.4 -355.2 -1 936.9 -339.4
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.7 25.6 43.2
US
Fortinet Inc
NASDAQ:FTNT
56.1B USD 8.6 29.9 24.6 26.4
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
32.9B USD 11.6 -801.7 11 817.2 -233.2
IL
Cyberark Software Ltd
NASDAQ:CYBR
22.6B USD 17.3 -99.4 -2 056.1 -161.6
P/E Multiple
Earnings Growth PEG
CN
B
Business-intelligence of Oriental Nations Corp Ltd
SZSE:300166
Average P/E: 153.6
Negative Multiple: -141
92%
N/A
US
Microsoft Corp
NASDAQ:MSFT
32.2
18%
1.8
US
Oracle Corp
NYSE:ORCL
33.5
36%
0.9
US
ServiceNow Inc
NYSE:NOW
75.2
-10%
N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
112.7
46%
2.4
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -355.2 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.7
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
29.9
12%
2.5
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -801.7 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -99.4 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
B
Business-intelligence of Oriental Nations Corp Ltd
SZSE:300166
Average EV/EBITDA: 1 538.2
Negative Multiple: -301.2
531%
N/A
US
Microsoft Corp
NASDAQ:MSFT
19.1
20%
1
US
Oracle Corp
NYSE:ORCL
22.7
43%
0.5
US
ServiceNow Inc
NYSE:NOW
51.9
53%
1
US
Palo Alto Networks Inc
NASDAQ:PANW
75.4
41%
1.8
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -1 936.9
184%
N/A
US
V
VMware Inc
XETRA:BZF1
25.6
19%
1.3
US
Fortinet Inc
NASDAQ:FTNT
24.6
17%
1.4
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
11 817.2
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 056.1 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
B
Business-intelligence of Oriental Nations Corp Ltd
SZSE:300166
Average EV/EBIT: 95.7
Negative Multiple: -301.2
226%
N/A
US
Microsoft Corp
NASDAQ:MSFT
24.7
17%
1.5
US
Oracle Corp
NYSE:ORCL
31
38%
0.8
US
ServiceNow Inc
NYSE:NOW
72
65%
1.1
US
Palo Alto Networks Inc
NASDAQ:PANW
96.2
50%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -339.4 N/A N/A
US
V
VMware Inc
XETRA:BZF1
43.2
30%
1.4
US
Fortinet Inc
NASDAQ:FTNT
26.4
17%
1.6
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -233.2 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -161.6 N/A N/A