I

IFirma SA
WSE:IFI

Watchlist Manager
IFirma SA
WSE:IFI
Watchlist
Price: 25 PLN -2.34% Market Closed
Market Cap: 160m PLN

Relative Value

The Relative Value of one IFI stock under the Base Case scenario is 28.33 PLN. Compared to the current market price of 25 PLN, IFirma SA is Undervalued by 12%.

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.

IFI Relative Value
Base Case
28.33 PLN
Undervaluation 12%
Relative Value
Price
I
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
49
vs Industry
39
Median 3Y
3
Median 5Y
2.9
Industry
2.3
Forward
2.7
vs History
22
vs Industry
26
Median 3Y
21.6
Median 5Y
21.6
Industry
22.1
Forward
20.3
vs History
4
vs Industry
22
Median 3Y
20.8
Median 5Y
17.5
Industry
16.7
vs History
1
vs Industry
22
Median 3Y
21.8
Median 5Y
19.6
Industry
20.8
vs History
17
vs Industry
9
Median 3Y
11
Median 5Y
10.3
Industry
2.8
vs History
38
vs Industry
38
Median 3Y
2.9
Median 5Y
2.7
Industry
2.3
Forward
2.6
vs History
28
vs Industry
28
Median 3Y
7.6
Median 5Y
7.3
Industry
4.7
vs History
7
vs Industry
22
Median 3Y
16
Median 5Y
15.3
Industry
12.5
Forward
16.6
vs History
9
vs Industry
23
Median 3Y
17.4
Median 5Y
16.4
Industry
16
Forward
17.5
vs History
4
vs Industry
21
Median 3Y
19.8
Median 5Y
15.9
Industry
15.4
vs History
1
vs Industry
20
Median 3Y
20.7
Median 5Y
18.1
Industry
18.1
vs History
68
vs Industry
13
Median 3Y
10.8
Median 5Y
9
Industry
2.4

Multiples Across Competitors

IFI Competitors Multiples
IFirma SA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
IFirma SA
WSE:IFI
160m PLN 2.8 23.7 19.4 20.9
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
287.8B EUR 8.4 92.1 30.1 34.8
US
Salesforce Inc
NYSE:CRM
258.4B USD 6.8 41.7 22.7 33
US
Palantir Technologies Inc
NYSE:PLTR
195.6B USD 68.2 423.1 556.6 613.2
US
Adobe Inc
NASDAQ:ADBE
169.8B USD 7.7 25.2 18.7 20.8
US
Intuit Inc
NASDAQ:INTU
167.5B USD 9.8 55.2 35.2 42.1
US
NCR Corp
LSE:0K45
131.3B USD 46.4 139.2 389.4 3 210.4
US
Applovin Corp
NASDAQ:APP
92.6B USD 19.7 58.7 41.1 50.9
US
Microstrategy Inc
NASDAQ:MSTR
71.1B USD 153.5 -61 -1 727.8 -1 240.3
US
Cadence Design Systems Inc
NASDAQ:CDNS
70.3B USD 15.1 66.6 44.1 50.4
P/S Multiple
Revenue Growth P/S to Growth
PL
I
IFirma SA
WSE:IFI
Average P/S: 21 295.4
2.8
13%
0.2
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.4
13%
0.6
US
Salesforce Inc
NYSE:CRM
6.8
10%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
68.2
32%
2.1
US
Adobe Inc
NASDAQ:ADBE
7.7
10%
0.8
US
Intuit Inc
NASDAQ:INTU
9.8
13%
0.8
US
N
NCR Corp
LSE:0K45
46.4
-9%
N/A
US
Applovin Corp
NASDAQ:APP
19.7
21%
0.9
US
Microstrategy Inc
NASDAQ:MSTR
153.5
3%
51.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
15.1
13%
1.2
P/E Multiple
Earnings Growth PEG
PL
I
IFirma SA
WSE:IFI
Average P/E: 102.8
23.7
7%
3.4
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
92.1
50%
1.8
US
Salesforce Inc
NYSE:CRM
41.7
31%
1.3
US
Palantir Technologies Inc
NYSE:PLTR
423.1
71%
6
US
Adobe Inc
NASDAQ:ADBE
25.2
27%
0.9
US
Intuit Inc
NASDAQ:INTU
55.2
35%
1.6
US
N
NCR Corp
LSE:0K45
139.2
-49%
N/A
US
Applovin Corp
NASDAQ:APP
58.7
38%
1.5
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -61 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
66.6
32%
2.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
I
IFirma SA
WSE:IFI
Average EV/EBITDA: 128.6
19.4
7%
2.8
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
30.1
19%
1.6
US
Salesforce Inc
NYSE:CRM
22.7
21%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
556.6
105%
5.3
US
Adobe Inc
NASDAQ:ADBE
18.7
17%
1.1
US
Intuit Inc
NASDAQ:INTU
35.2
29%
1.2
US
N
NCR Corp
LSE:0K45
389.4
12%
32.5
US
Applovin Corp
NASDAQ:APP
41.1
38%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 727.8 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
44.1
25%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
I
IFirma SA
WSE:IFI
Average EV/EBIT: 452.9
20.9
8%
2.6
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
34.8
21%
1.7
US
Salesforce Inc
NYSE:CRM
33
33%
1
US
Palantir Technologies Inc
NYSE:PLTR
613.2
108%
5.7
US
Adobe Inc
NASDAQ:ADBE
20.8
20%
1
US
Intuit Inc
NASDAQ:INTU
42.1
35%
1.2
US
N
NCR Corp
LSE:0K45
3 210.4
84%
38.2
US
Applovin Corp
NASDAQ:APP
50.9
40%
1.3
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 240.3 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
50.4
27%
1.9