Atoss Software AG
XETRA:AOF

Watchlist Manager
Atoss Software AG Logo
Atoss Software AG
XETRA:AOF
Watchlist
Price: 134 EUR 0.9% Market Closed
Market Cap: 2.1B EUR

Relative Value

The Relative Value of one AOF stock under the Base Case scenario is 61.55 EUR. Compared to the current market price of 134 EUR, Atoss Software AG is Overvalued by 54%.

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.

AOF Relative Value
Base Case
61.55 EUR
Overvaluation 54%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
6
Median 3Y
10.1
Median 5Y
7.5
Industry
2.2
Forward
12.3
vs History
12
vs Industry
9
Median 3Y
46.5
Median 5Y
39.5
Industry
21
Forward
49.5
vs History
15
vs Industry
16
Median 3Y
32.3
Median 5Y
30.9
Industry
15.9
vs History
26
vs Industry
17
Median 3Y
35.4
Median 5Y
34.3
Industry
20
vs History
11
vs Industry
2
Median 3Y
31.4
Median 5Y
21.6
Industry
2.7
vs History
3
vs Industry
6
Median 3Y
9.8
Median 5Y
7.2
Industry
2.2
Forward
11.8
vs History
3
vs Industry
10
Median 3Y
13.1
Median 5Y
9.9
Industry
4.4
vs History
3
vs Industry
12
Median 3Y
28
Median 5Y
21.4
Industry
11.8
Forward
31
vs History
3
vs Industry
11
Median 3Y
30.2
Median 5Y
24.3
Industry
15.2
Forward
33.1
vs History
17
vs Industry
16
Median 3Y
31
Median 5Y
29.2
Industry
14.5
vs History
20
vs Industry
16
Median 3Y
31.7
Median 5Y
30.3
Industry
17.1
vs History
4
vs Industry
1
Median 3Y
50.1
Median 5Y
21.6
Industry
2.2

Multiples Across Competitors

AOF Competitors Multiples
Atoss Software AG Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
Atoss Software AG
XETRA:AOF
2.1B EUR 17.8 68.6 43.1 47.3
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
271B EUR 7.9 86.8 28.3 32.7
US
Salesforce Inc
NYSE:CRM
239.1B USD 6.3 38.6 21 30.5
US
Palantir Technologies Inc
NYSE:PLTR
211.2B USD 73.7 456.9 602.3 663.5
US
Intuit Inc
NASDAQ:INTU
163.4B USD 9.5 53.8 34.3 41.1
US
Adobe Inc
NASDAQ:ADBE
151.5B USD 6.9 22.4 16.7 18.5
US
NCR Corp
LSE:0K45
109.8B USD 38.9 116.4 325.9 2 687
US
Applovin Corp
NASDAQ:APP
76.8B USD 16.3 48.7 34.3 42.5
US
Microstrategy Inc
NASDAQ:MSTR
76.6B USD 165.3 -65.7 -1 848.5 -1 327
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
DE
Atoss Software AG
XETRA:AOF
Average P/S: 21 297.1
17.8
13%
1.4
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
7.9
13%
0.6
US
Salesforce Inc
NYSE:CRM
6.3
9%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
73.7
32%
2.3
US
Intuit Inc
NASDAQ:INTU
9.5
13%
0.7
US
Adobe Inc
NASDAQ:ADBE
6.9
10%
0.7
US
N
NCR Corp
LSE:0K45
38.9
-8%
N/A
US
Applovin Corp
NASDAQ:APP
16.3
21%
0.8
US
Microstrategy Inc
NASDAQ:MSTR
165.3
3%
55.1
US
Cadence Design Systems Inc
NASDAQ:CDNS
15.1
13%
1.2
P/E Multiple
Earnings Growth PEG
DE
Atoss Software AG
XETRA:AOF
Average P/E: 106.5
68.6
13%
5.3
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
86.8
50%
1.7
US
Salesforce Inc
NYSE:CRM
38.6
31%
1.2
US
Palantir Technologies Inc
NYSE:PLTR
456.9
71%
6.4
US
Intuit Inc
NASDAQ:INTU
53.8
35%
1.5
US
Adobe Inc
NASDAQ:ADBE
22.4
26%
0.9
US
N
NCR Corp
LSE:0K45
116.4
-49%
N/A
US
Applovin Corp
NASDAQ:APP
48.7
38%
1.3
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -65.7 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
DE
Atoss Software AG
XETRA:AOF
Average EV/EBITDA: 127.8
43.1
11%
3.9
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
28.3
19%
1.5
US
Salesforce Inc
NYSE:CRM
21
21%
1
US
Palantir Technologies Inc
NYSE:PLTR
602.3
105%
5.7
US
Intuit Inc
NASDAQ:INTU
34.3
29%
1.2
US
Adobe Inc
NASDAQ:ADBE
16.7
17%
1
US
N
NCR Corp
LSE:0K45
325.9
11%
29.6
US
Applovin Corp
NASDAQ:APP
34.3
38%
0.9
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 848.5 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
DE
Atoss Software AG
XETRA:AOF
Average EV/EBIT: 401.5
47.3
12%
3.9
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
32.7
21%
1.6
US
Salesforce Inc
NYSE:CRM
30.5
33%
0.9
US
Palantir Technologies Inc
NYSE:PLTR
663.5
108%
6.1
US
Intuit Inc
NASDAQ:INTU
41.1
35%
1.2
US
Adobe Inc
NASDAQ:ADBE
18.5
20%
0.9
US
N
NCR Corp
LSE:0K45
2 687
84%
32
US
Applovin Corp
NASDAQ:APP
42.5
40%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 327 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
50.4
27%
1.9