Using the industry peer median P/E Multiples multiple (trailing + forward), Stem, Inc. (STEM) has a fair value of $54.44 based on 1 comparable companies in the Software - Infrastructure industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing P/E | Forward P/E | |
|---|---|---|---|
| Stem, Inc.STEM | 78 | — | — |
| Airship AI Holdings, Inc. | 88 | 3.4x | — |
| Industry Median | 3.4x | — | |
| (*) Profit after tax | 138 | ||
| Equity Value | 462 | ||
| (/) Outstanding shares | 8 | ||
| Fair Price | $54 | ||
Using the industry peer median EV/EBITDA multiple (trailing + forward), Stem, Inc. (STEM) has a fair value of $53.56 based on 1 comparable companies in the Software - Infrastructure industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/EBITDA | Forward EV/EBITDA | |
|---|---|---|---|
| Stem, Inc.STEM | 78 | 1.9x | 2.2x |
| Tucows Inc. | 183 | 3.6x | 4.4x |
| Industry Median | 3.6x | 4.4x | |
| (*) EBITDA | 207 | 181 | |
| = Enterprise Value | 752 | 797 | |
| (-) Net Debt | 320 | 320 | |
| Equity Value | 432 | 477 | |
| (/) Outstanding shares | 8 | 8 | |
| Fair Price | $51 | $56 | |
Using the industry peer median EV/Revenue multiple (trailing + forward), Stem, Inc. (STEM) has a fair value of $14.83 based on 6 comparable companies in the Software - Infrastructure industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Stem, Inc.STEM | 78 | 2.5x | 2.9x |
| Silvaco Group, Inc. Common Stock | 274 | 4.3x | 4.8x |
| Tucows Inc. | 183 | 2.1x | 2.5x |
| TTEC Holdings, Inc. | 163 | 0.5x | 0.5x |
| Arbe Robotics Ltd. | 98 | 118.3x | 25.6x |
| Airship AI Holdings, Inc. | 88 | 5.0x | 3.2x |
| Teads Holding Co. | 69 | 0.5x | 0.6x |
| Industry Median | 3.2x | 2.9x | |
| (*) Revenue | 156 | 137 | |
| = Enterprise Value | 496 | 395 | |
| (-) Net Debt | 320 | 320 | |
| Equity Value | 177 | 75 | |
| (/) Outstanding shares | 8 | 8 | |
| Fair Price | $21 | $9 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.