USU Software AG
XETRA:OSP2
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (12.9), the stock would be worth €18.25 (0% downside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 12.9 | €18.25 |
0%
|
| 3-Year Average | 12.9 | €18.25 |
0%
|
| 5-Year Average | 12.9 | €18.25 |
0%
|
| Industry Average | 11.9 | €16.8 |
-8%
|
| Country Average | 9 | €12.72 |
-30%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
€170.6m
|
/ |
Apr 2024
€13.2m
|
= |
|
|
€170.6m
|
/ |
Dec 2024
€15.8m
|
= |
|
|
€170.6m
|
/ |
Dec 2025
€22.3m
|
= |
|
|
€170.6m
|
/ |
Dec 2026
€30.3m
|
= |
|
|
€170.6m
|
/ |
Dec 2027
€31.7m
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| DE |
|
USU Software AG
XETRA:OSP2
|
183.2m EUR | 12.9 | 30.5 | |
| US |
|
Ezenia! Inc
OTC:EZEN
|
567B USD | -182 667.2 | -180 630.8 | |
| US |
|
Palantir Technologies Inc
NASDAQ:PLTR
|
347.9B USD | 236.3 | 213.6 | |
| DE |
|
SAP SE
XETRA:SAP
|
176.3B EUR | 14.8 | 24.1 | |
| US |
|
Salesforce Inc
NYSE:CRM
|
175.3B USD | 14 | 23.5 | |
| US |
|
Applovin Corp
NASDAQ:APP
|
160.1B USD | 37.1 | 48 | |
| US |
|
Intuit Inc
NASDAQ:INTU
|
112.3B USD | 18.1 | 25.8 | |
| US |
|
Adobe Inc
NASDAQ:ADBE
|
100.4B USD | 10.1 | 13.9 | |
| US |
N
|
NCR Corp
LSE:0K45
|
92.9B USD | 249.5 | 2 212.9 | |
| US |
|
Synopsys Inc
NASDAQ:SNPS
|
89.5B USD | 47.5 | 81.3 | |
| US |
|
Cadence Design Systems Inc
NASDAQ:CDNS
|
88.6B USD | 46.7 | 79.9 |
Market Distribution
| Min | 0.1 |
| 30th Percentile | 6.2 |
| Median | 9 |
| 70th Percentile | 13.6 |
| Max | 6 112.6 |
Other Multiples
USU Software AG
Glance View
USU Software AG engages in the development and marketing of end-to-end software solutions. The company is headquartered in Moeglingen, Baden-Wuerttemberg and currently employs 746 full-time employees. The company went IPO on 2000-03-21. The company operates through two sectors: Product Business and Service Business. The Product Business sector includes products and services in the areas of infrastructure management, software license management, service/change management, finance management, process management and knowledge management. The Service Business sector encompasses consulting services for Information Technology (IT) projects and individual application development. The firm has subsidiaries in Germany, Switzerland, the Czech Republic, Austria and the United States, such as unitB technology GmbH and SecurIntegration GmbH. Its customers operate mainly in the field of financial services, telecommunications, the automotive industry, consumer goods, services and trade, as well as the public sector.
