V

Vercom SA
WSE:VRC

Watchlist Manager
Vercom SA
WSE:VRC
Watchlist
Price: 118.5 PLN 0.85% Market Closed
Market Cap: 2.6B PLN
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one VRC stock under the Base Case scenario is 110.17 PLN. Compared to the current market price of 118.5 PLN, Vercom SA is Overvalued by 7%.

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.

VRC Relative Value
Base Case
110.17 PLN
Overvaluation 7%
Relative Value
Price
V
Worst Case
Base Case
Best Case

Valuation Multiples

6.5
P/S
P/S
Price to Sales
6.5
vs History
10
vs Industry
18
Median 3Y
4.1
Median 5Y
4
Industry
2.4
Forward
5.8
More Details
33.7
P/E
P/E
Price to Earnings
33.7
vs History
23
vs Industry
20
Median 3Y
32.3
Median 5Y
31.1
Industry
22.4
Forward
34.4
More Details
27.1
P/OCF
P/OCF
Price to OCF
27.1
vs History
17
vs Industry
18
Median 3Y
23.5
Median 5Y
21.3
Industry
16.9
More Details
79.2
P/FCFE
P/FCFE
Price to FCFE
79.2
vs History
19
vs Industry
6
Median 3Y
63.3
Median 5Y
54.6
Industry
20.9
More Details
7
P/B
P/B
Price to Book Value
7
vs History
10
vs Industry
14
Median 3Y
4.1
Median 5Y
4.5
Industry
2.9
More Details
6.7
EV/S
EV/S
Enterprise Value to Sales
6.7
vs History
10
vs Industry
17
Median 3Y
4.4
Median 5Y
4.1
Industry
2.4
Forward
5.9
More Details
13.3
EV/GP
EV/GP
Enterprise Value to Gross Profit
13.3
vs History
12
vs Industry
16
Median 3Y
11.6
Median 5Y
10.5
Industry
4.8
More Details
27.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
27.8
vs History
10
vs Industry
15
Median 3Y
22.1
Median 5Y
20.6
Industry
12.7
Forward
24.1
More Details
33.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
33.4
vs History
10
vs Industry
15
Median 3Y
27.1
Median 5Y
25.2
Industry
16.2
Forward
28.4
More Details
27.6
EV/OCF
EV/OCF
Enterprise Value to OCF
27.6
vs History
17
vs Industry
17
Median 3Y
22.9
Median 5Y
22.4
Industry
15.6
More Details
30.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
30.9
vs History
19
vs Industry
16
Median 3Y
28
Median 5Y
25.9
Industry
18.3
More Details
5.5
EV/IC
EV/IC
Enterprise Value to IC
5.5
vs History
21
vs Industry
17
Median 3Y
3.7
Median 5Y
4.4
Industry
2.4
More Details

Multiples Across Competitors

VRC Competitors Multiples
Vercom SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
PL
Vercom SA
WSE:VRC
2.6B PLN 6.5 33.7 27.8 33.4
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
293.9B EUR 8.6 94.1 30.7 35.5
US
Salesforce Inc
NYSE:CRM
268.6B USD 7.1 43.3 23.6 34.3
US
Palantir Technologies Inc
NYSE:PLTR
207.2B USD 72.3 448.3 590.6 650.7
US
Adobe Inc
NASDAQ:ADBE
170.5B USD 7.7 25.3 18.8 20.8
US
Intuit Inc
NASDAQ:INTU
169B USD 9.8 55.6 35.4 42.5
US
NCR Corp
LSE:0K45
131.5B USD 46.5 139.5 390.2 3 216.8
US
Applovin Corp
NASDAQ:APP
106.8B USD 22.7 67.7 47.2 58.5
US
Microstrategy Inc
NASDAQ:MSTR
74.7B USD 161.2 -64 -1 807 -1 297.1
US
Cadence Design Systems Inc
NASDAQ:CDNS
71.9B USD 15.5 68.1 45.1 51.5
P/S Multiple
Revenue Growth P/S to Growth
PL
V
Vercom SA
WSE:VRC
Average P/S: 21 297.2
6.5
18%
0.4
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.6
13%
0.7
US
Salesforce Inc
NYSE:CRM
7.1
10%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
72.3
32%
2.3
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
46.5
-9%
N/A
US
Applovin Corp
NASDAQ:APP
22.7
21%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
161.2
3%
53.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
15.5
13%
1.2
P/E Multiple
Earnings Growth PEG
PL
V
Vercom SA
WSE:VRC
Average P/E: 108.4
33.7
14%
2.4
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
94.1
49%
1.9
US
Salesforce Inc
NYSE:CRM
43.3
31%
1.4
US
Palantir Technologies Inc
NYSE:PLTR
448.3
71%
6.3
US
Adobe Inc
NASDAQ:ADBE
25.3
27%
0.9
US
Intuit Inc
NASDAQ:INTU
55.6
35%
1.6
US
N
NCR Corp
LSE:0K45
139.5
-49%
N/A
US
Applovin Corp
NASDAQ:APP
67.7
39%
1.7
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -64 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
68.1
32%
2.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
PL
V
Vercom SA
WSE:VRC
Average EV/EBITDA: 134.4
27.8
20%
1.4
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
30.7
19%
1.6
US
Salesforce Inc
NYSE:CRM
23.6
23%
1
US
Palantir Technologies Inc
NYSE:PLTR
590.6
105%
5.6
US
Adobe Inc
NASDAQ:ADBE
18.8
17%
1.1
US
Intuit Inc
NASDAQ:INTU
35.4
29%
1.2
US
N
NCR Corp
LSE:0K45
390.2
12%
32.5
US
Applovin Corp
NASDAQ:APP
47.2
38%
1.2
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 807 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
45.1
25%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
PL
V
Vercom SA
WSE:VRC
Average EV/EBIT: 460.5
33.4
24%
1.4
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
35.5
21%
1.7
US
Salesforce Inc
NYSE:CRM
34.3
32%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
650.7
108%
6
US
Adobe Inc
NASDAQ:ADBE
20.8
20%
1
US
Intuit Inc
NASDAQ:INTU
42.5
35%
1.2
US
N
NCR Corp
LSE:0K45
3 216.8
84%
38.3
US
Applovin Corp
NASDAQ:APP
58.5
40%
1.5
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 297.1 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
51.5
27%
1.9

See Also

Summary
VRC intrinsic value, competitors valuation, and company profile.
DCF Valuation
VRC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
VRC stock valuation using valuation multiples.
Wall Street Estimates
VRC price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
VRC stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 240,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.