B

Business-intelligence of Oriental Nations Corp Ltd
SZSE:300166

Watchlist Manager
Business-intelligence of Oriental Nations Corp Ltd
SZSE:300166
Watchlist
Price: 14.38 CNY -6.07% Market Closed
Market Cap: ¥16.4B

Relative Value

The Relative Value of one Business-intelligence of Oriental Nations Corp Ltd stock under the Base Case scenario is 8.58 CNY. Compared to the current market price of 14.38 CNY, Business-intelligence of Oriental Nations Corp Ltd is Overvalued by 40%.

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
8.58 CNY
Overvaluation 40%
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
16.4B CNY 6 -181.8 -388.9 -388.9
US
Microsoft Corp
NASDAQ:MSFT
3T USD 9.7 24.8 16.4 20.7
US
Oracle Corp
NYSE:ORCL
426.2B USD 7 27.6 19.4 26.5
US
ServiceNow Inc
NYSE:NOW
109.3B USD 8.2 62.6 40.7 57.1
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
98.2B USD 21.5 -312.6 -1 695.4 -297
US
Palo Alto Networks Inc
NASDAQ:PANW
102.4B USD 10.7 91.7 60.9 77.6
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.9 22.1 37.3
US
Fortinet Inc
NASDAQ:FTNT
59.3B USD 8.7 32 25.2 27.1
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
25.6B USD 9 -619.7 8 997.4 -177.5
IL
Cyberark Software Ltd
NASDAQ:CYBR
20.6B USD 15.2 -141.1 -6 586 -145.8
P/E Multiple
Earnings Growth PEG
CN
B
Business-intelligence of Oriental Nations Corp Ltd
SZSE:300166
Average P/E: 147.2
Negative Multiple: -181.8
114%
N/A
US
Microsoft Corp
NASDAQ:MSFT
24.8
19%
1.3
US
Oracle Corp
NYSE:ORCL
27.6
36%
0.8
US
ServiceNow Inc
NYSE:NOW
62.6
55%
1.1
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -312.6 N/A N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
91.7
46%
2
US
V
VMware Inc
XETRA:BZF1
47.9
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
32
10%
3.2
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -619.7 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -141.1 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: 1 181.4
Negative Multiple: -388.9
531%
N/A
US
Microsoft Corp
NASDAQ:MSFT
16.4
19%
0.9
US
Oracle Corp
NYSE:ORCL
19.4
44%
0.4
US
ServiceNow Inc
NYSE:NOW
40.7
43%
0.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -1 695.4
185%
N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
60.9
41%
1.5
US
V
VMware Inc
XETRA:BZF1
22.1
19%
1.2
US
Fortinet Inc
NASDAQ:FTNT
25.2
21%
1.2
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
8 997.4
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -6 586 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: 89
Negative Multiple: -388.9
226%
N/A
US
Microsoft Corp
NASDAQ:MSFT
20.7
17%
1.2
US
Oracle Corp
NYSE:ORCL
26.5
38%
0.7
US
ServiceNow Inc
NYSE:NOW
57.1
59%
1
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -297 N/A N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
77.6
50%
1.6
US
V
VMware Inc
XETRA:BZF1
37.3
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
27.1
18%
1.5
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -177.5 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -145.8 N/A N/A