IPO price of $26
|
VALUATION RATIOS |
IPO Mrkt |
Price / |
Price / |
Price / |
Price / |
% offered |
|
@IPO price of $26 |
Cap (mm) |
Sales |
Earnings |
BookValue |
TangibleBV |
in IPO |
|
NetSuite (N) |
$1,547 |
13.8 |
-214.9 |
23.7 |
25.3 |
10% |
|
Salesforce.com (CRM) |
$7,080 |
9.2 |
272.3 |
17.7 |
19.3 |
$19-22 price range
|
VALUATION RATIOS |
IPO Mrkt |
Price / |
Price / |
Price / |
Price / |
% offered |
|
Cap (mm) |
Sales |
Earnings |
BookValue |
TangibleBV |
in IPO |
|
|
NetSuite (N) |
$1,220 |
10.9 |
-169.4 |
18.7 |
25.3 |
9% |
|
Salesforce.com (CRM) |
$6,920 |
9.0 |
266.2 |
17.3 |
18.9 |
$16-19 price range
|
Compare & contrast |
||||||
|
VALUATION RATIOS |
IPO Mrkt |
Price / |
Price / |
Price / |
Price / |
% offered |
|
Cap (mm) |
Sales |
Earnings |
BookValue |
TangibleBV |
in IPO |
|
|
NetSuite (N) |
$1,041 |
9.3 |
-144.6 |
21.7 |
33.8 |
10% |
|
Salesforce.com (CRM) |
$6,920 |
9.0 |
266.2 |
17.3 |
18.9 |
$13-16 price range
|
VALUATION RATIOS |
IPO Mrkt |
Price / |
Price / |
Price / |
Price / |
% offered |
|
Cap (mm) |
Sales |
Earnings |
BookValue |
TangibleBV |
in IPO |
|
|
NetSuite (N) |
$863 |
7.7 |
-119.8 |
28.5 |
65.9 |
10% |
|
Salesforce.com (CRM) |
$6,650 |
8.6 |
255.8 |
16.6 |
18.1 |