V

VMware Inc
XETRA:BZF1

Watchlist Manager
VMware Inc
XETRA:BZF1
Watchlist
Price: 134.36 EUR Market Closed
Market Cap: 56.3B EUR
Have any thoughts about
VMware Inc?
Write Note

Relative Value

BZF1 price has not been updated for more than 3 years. This may indicate that the stock has been delisted.

The Relative Value of one BZF1 stock under the Base Case scenario is 193.98 EUR. Compared to the current market price of 134.36 EUR, VMware Inc is Undervalued by 31%.

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.

BZF1 Relative Value
Base Case
193.98 EUR
Undervaluation 31%
Relative Value
Price
V
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
Median 3Y
4.6
Median 5Y
4.7
Industry
2.4
Forward
4.4
vs History
34
vs Industry
Median 3Y
43.6
Median 5Y
40.1
Industry
23.2
Forward
20
vs History
92
vs Industry
Median 3Y
14.1
Median 5Y
14.6
Industry
17
vs History
58
vs Industry
Median 3Y
17.1
Median 5Y
17.1
Industry
21.6
vs History
41
vs Industry
Median 3Y
24.7
Median 5Y
8.9
Industry
2.9
vs History
90
vs Industry
Median 3Y
4.9
Median 5Y
5
Industry
2.4
Forward
4.6
vs History
88
vs Industry
Median 3Y
6
Median 5Y
6.2
Industry
4.9
vs History
61
vs Industry
Median 3Y
20.3
Median 5Y
20.3
Industry
13.1
Forward
12.9
vs History
46
vs Industry
Median 3Y
33.2
Median 5Y
33.6
Industry
16.8
Forward
16.5
vs History
92
vs Industry
Median 3Y
13.3
Median 5Y
15.5
Industry
16
vs History
92
vs Industry
Median 3Y
14.4
Median 5Y
16.8
Industry
18.8
vs History
90
vs Industry
Median 3Y
2.6
Median 5Y
2.7
Industry
2.5

Multiples Across Competitors

BZF1 Competitors Multiples
VMware Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
VMware Inc
XETRA:BZF1
58B EUR 4.5 43.3 20.1 33.8
US
Microsoft Corp
NASDAQ:MSFT
3.1T USD 12.3 34.4 22.4 27.5
US
Oracle Corp
NYSE:ORCL
524.2B USD 9.7 47.8 25.8 35.2
US
ServiceNow Inc
NYSE:NOW
214.9B USD 20.5 160.9 115.7 167.6
US
Palo Alto Networks Inc
NASDAQ:PANW
129.5B USD 16.1 50.2 108.3 142.8
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
82.7B USD 23.5 486 331.1 1 372
US
Fortinet Inc
NASDAQ:FTNT
75.4B USD 13.2 49.3 42.1 45.1
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 152.1 1 182.6 262.9 466.6
US
Zscaler Inc
NASDAQ:ZS
31.4B USD 14.5 -543.8 -742.7 -247.9
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
19.6B USD 7.8 23.4 19.1 20.8
US
Gen Digital Inc
NASDAQ:GEN
18.8B USD 4.9 30.3 12.4 15.9

See Also

Discover More
Back to Top