Beijing VRV Software Corp Ltd
SZSE:300352

Watchlist Manager
Beijing VRV Software Corp Ltd Logo
Beijing VRV Software Corp Ltd
SZSE:300352
Watchlist
Price: 6.94 CNY -1.98% Market Closed
Market Cap: 10.1B CNY

Relative Value

The Relative Value of one Beijing VRV Software Corp Ltd stock under the Base Case scenario is 1.42 CNY. Compared to the current market price of 6.94 CNY, Beijing VRV Software Corp Ltd is Overvalued by 80%.

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
1.42 CNY
Overvaluation 80%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
8
Median 3Y
13.3
Median 5Y
12.4
Industry
2.4
vs History
vs Industry
0
Median 3Y
-39.8
Median 5Y
-35.5
Industry
22.3
vs History
19
vs Industry
0
Median 3Y
-59.2
Median 5Y
-60.9
Industry
16
vs History
vs Industry
Median 3Y
-94.5
Median 5Y
-78.2
Industry
20.9
vs History
0
vs Industry
23
Median 3Y
4.8
Median 5Y
4.4
Industry
3
vs History
0
vs Industry
8
Median 3Y
13.7
Median 5Y
12.6
Industry
2.4
vs History
0
vs Industry
12
Median 3Y
22.7
Median 5Y
20.5
Industry
4.9
vs History
vs Industry
0
Median 3Y
-33.4
Median 5Y
-31.9
Industry
12.2
vs History
vs Industry
0
Median 3Y
-33.4
Median 5Y
-31.9
Industry
15.9
vs History
19
vs Industry
0
Median 3Y
-60.7
Median 5Y
-60.7
Industry
14.7
vs History
4
vs Industry
Median 3Y
-60.7
Median 5Y
-57
Industry
17.4
vs History
0
vs Industry
28
Median 3Y
3.6
Median 5Y
3.4
Industry
2.4

Multiples Across Competitors

Competitors Multiples
Beijing VRV Software 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
Beijing VRV Software Corp Ltd
SZSE:300352
10.1B CNY 39.5 -38.2 -35.9 -35.9
US
Microsoft Corp
NASDAQ:MSFT
3.4T USD 11.6 32.4 19.2 24.9
US
Oracle Corp
NYSE:ORCL
545.4B USD 8.9 35.4 23.7 32.5
US
ServiceNow Inc
NYSE:NOW
136.2B USD 10.8 78.7 54.3 75.4
US
Palo Alto Networks Inc
NASDAQ:PANW
128.4B USD 13.4 114.9 77 98.1
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
114.7B USD 25.1 -365.1 -1 992.6 -349.1
US
VMware Inc
XETRA:BZF1
58B EUR 4.9 47.2 21.8 36.7
US
Fortinet Inc
NASDAQ:FTNT
56.7B USD 8.7 30.3 24.9 26.7
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
33.6B USD 11.9 -818.2 12 073.8 -238.2
IL
Cyberark Software Ltd
NASDAQ:CYBR
22.9B USD 17.6 -100.9 -2 087.9 -164.2
P/E Multiple
Earnings Growth PEG
CN
Beijing VRV Software Corp Ltd
SZSE:300352
Average P/E: 154.7
Negative Multiple: -38.2
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
32.4
18%
1.8
US
Oracle Corp
NYSE:ORCL
35.4
36%
1
US
ServiceNow Inc
NYSE:NOW
78.7
-10%
N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
114.9
46%
2.5
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -365.1 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.2
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
30.3
12%
2.5
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -818.2 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -100.9 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Beijing VRV Software Corp Ltd
SZSE:300352
Average EV/EBITDA: 1 570.5
Negative Multiple: -35.9
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
19.2
20%
1
US
Oracle Corp
NYSE:ORCL
23.7
43%
0.6
US
ServiceNow Inc
NYSE:NOW
54.3
53%
1
US
Palo Alto Networks Inc
NASDAQ:PANW
77
41%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -1 992.6
184%
N/A
US
V
VMware Inc
XETRA:BZF1
21.8
19%
1.1
US
Fortinet Inc
NASDAQ:FTNT
24.9
17%
1.5
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
12 073.8
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 087.9 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Beijing VRV Software Corp Ltd
SZSE:300352
Average EV/EBIT: 95.9
Negative Multiple: -35.9
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
24.9
17%
1.5
US
Oracle Corp
NYSE:ORCL
32.5
38%
0.9
US
ServiceNow Inc
NYSE:NOW
75.4
65%
1.2
US
Palo Alto Networks Inc
NASDAQ:PANW
98.1
50%
2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -349.1 N/A N/A
US
V
VMware Inc
XETRA:BZF1
36.7
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
26.7
17%
1.6
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -238.2 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -164.2 N/A N/A