V

VMware Inc
XETRA:BZF1

Watchlist Manager
VMware Inc
XETRA:BZF1
Watchlist
Price: 134.36 EUR
Market Cap: €56.3B

Relative Value

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

There is not enough data to reliably calculate the relative value of BZF1.

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
Not Available
V
Worst Case
Base Case
Best Case

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 5 47.9 22.1 37.2
US
Microsoft Corp
NASDAQ:MSFT
3T USD 9.9 25.2 16.7 21.1
US
Oracle Corp
NYSE:ORCL
469.2B USD 7.6 30.1 20.7 28.3
US
ServiceNow Inc
NYSE:NOW
122.1B USD 9.2 69.7 45.6 63.9
US
Palo Alto Networks Inc
NASDAQ:PANW
117.7B USD 11.9 92.1 64 79.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
110.7B USD 23 -680.2 3 219.7 -426.7
US
Fortinet Inc
NASDAQ:FTNT
63.1B USD 9.3 34 26.9 28.9
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 123.2 491.7 205 262.5
CN
Knowledge Atlas Technology JSC Ltd
HKEX:2513
271.7B HKD 0 0 0 0
US
Zscaler Inc
NASDAQ:ZS
24.5B USD 8.2 -363.6 1 179.1 -169
IL
Cyberark Software Ltd
NASDAQ:CYBR
20.6B USD 15.2 -140.5 -6 577.8 -145.6
P/E Multiple
Earnings Growth PEG
US
V
VMware Inc
XETRA:BZF1
Average P/E: 113
47.9
39%
1.2
US
Microsoft Corp
NASDAQ:MSFT
25.2
18%
1.4
US
Oracle Corp
NYSE:ORCL
30.1
36%
0.8
US
ServiceNow Inc
NYSE:NOW
69.7
54%
1.3
US
Palo Alto Networks Inc
NASDAQ:PANW
92.1
43%
2.1
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -680.2 N/A N/A
US
Fortinet Inc
NASDAQ:FTNT
34
15%
2.3
US
Xperi Holding Corp
LSE:0M2A
491.7
N/A N/A
CN
K
Knowledge Atlas Technology JSC Ltd
HKEX:2513
Not Available N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -363.6 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -140.5 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
V
VMware Inc
XETRA:BZF1
Average EV/EBITDA: 533.3
22.1
19%
1.2
US
Microsoft Corp
NASDAQ:MSFT
16.7
19%
0.9
US
Oracle Corp
NYSE:ORCL
20.7
44%
0.5
US
ServiceNow Inc
NYSE:NOW
45.6
47%
1
US
Palo Alto Networks Inc
NASDAQ:PANW
64
49%
1.3
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
3 219.7
N/A N/A
US
Fortinet Inc
NASDAQ:FTNT
26.9
17%
1.6
US
Xperi Holding Corp
LSE:0M2A
205
N/A N/A
CN
K
Knowledge Atlas Technology JSC Ltd
HKEX:2513
Not Available N/A N/A
US
Zscaler Inc
NASDAQ:ZS
1 179.1
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -6 577.8 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
V
VMware Inc
XETRA:BZF1
Average EV/EBIT: 74.5
37.2
30%
1.2
US
Microsoft Corp
NASDAQ:MSFT
21.1
17%
1.2
US
Oracle Corp
NYSE:ORCL
28.3
38%
0.7
US
ServiceNow Inc
NYSE:NOW
63.9
61%
1
US
Palo Alto Networks Inc
NASDAQ:PANW
79.9
57%
1.4
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -426.7 N/A N/A
US
Fortinet Inc
NASDAQ:FTNT
28.9
16%
1.8
US
Xperi Holding Corp
LSE:0M2A
262.5
N/A N/A
CN
K
Knowledge Atlas Technology JSC Ltd
HKEX:2513
Not Available N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -169 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -145.6 N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett