B

Brain+ A/S
CSE:BRAINP

Watchlist Manager
Brain+ A/S
CSE:BRAINP
Watchlist
Price: 0.085 DKK -4.28% Market Closed
Market Cap: 18.1m DKK
Have any thoughts about
Brain+ A/S?
Write Note

Relative Value

The Relative Value of one BRAINP stock under the Base Case scenario is 0.048 DKK. Compared to the current market price of 0.085 DKK, Brain+ A/S is Overvalued by 44%.

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.

BRAINP Relative Value
Base Case
0.048 DKK
Overvaluation 44%
Relative Value
Price
B
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
50
vs Industry
15
Median 3Y
11.5
Median 5Y
11.5
Industry
2.3
vs History
vs Industry
Median 3Y
-1
Median 5Y
-1
Industry
23.2
vs History
vs Industry
Median 3Y
-2
Median 5Y
-2
Industry
14.3
vs History
vs Industry
Median 3Y
-1.7
Median 5Y
-1.7
Industry
20.1
vs History
50
vs Industry
48
Median 3Y
1.6
Median 5Y
1.6
Industry
2.2
vs History
50
vs Industry
16
Median 3Y
8.9
Median 5Y
8.9
Industry
2.4
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
5
vs History
vs Industry
Median 3Y
-1.8
Median 5Y
-1.8
Industry
12.8
vs History
vs Industry
Median 3Y
-0.9
Median 5Y
-0.9
Industry
17.2
vs History
vs Industry
Median 3Y
-1.5
Median 5Y
-1.5
Industry
14
vs History
vs Industry
Median 3Y
-1.2
Median 5Y
-1.2
Industry
18.2
vs History
50
vs Industry
75
Median 3Y
0.5
Median 5Y
0.5
Industry
1.9

Multiples Across Competitors

BRAINP Competitors Multiples
Brain+ A/S Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Brain+ A/S
CSE:BRAINP
18.1m DKK 10.2 -0.9 -1.5 -0.8
US
Veeva Systems Inc
NYSE:VEEV
34.4B USD 12.9 51.5 43.7 46.3
US
Cerner Corp
LSE:0R00
31.3B USD 5.4 53.1 21.9 43.2
AU
Pro Medicus Ltd
ASX:PME
26.9B AUD 161.8 325.1 227.5 227.5
US
Doximity Inc
NYSE:DOCS
10.7B USD 20.7 61.3 47.6 50.1
US
Waystar Holding Corp
NASDAQ:WAY
6.5B USD 7.2 -123.9 25.4 70.7
JP
M3 Inc
TSE:2413
952B JPY 3.8 24.3 12.1 14.2
US
Inspire Medical Systems Inc
NYSE:INSP
5.5B USD 7.4 168.5 283.9 386.7
SE
Sectra AB
STO:SECT B
53.2B SEK 29.4 118.9 -71.1 -71.1
US
Vocera Communications Inc
F:V00
2.4B EUR 10.7 -294.5 239.3 3 831.9
CN
Winning Health Technology Group Co Ltd
SZSE:300253
15.9B CNY 5 44.3 31.8 31.8
P/E Multiple
Earnings Growth PEG
DK
B
Brain+ A/S
CSE:BRAINP
Average P/E: 105.9
Negative Multiple: -0.9
N/A N/A
US
Veeva Systems Inc
NYSE:VEEV
51.5
34%
1.5
US
C
Cerner Corp
LSE:0R00
53.1
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
325.1
32%
10.2
US
Doximity Inc
NYSE:DOCS
61.3
21%
2.9
US
W
Waystar Holding Corp
NASDAQ:WAY
Negative Multiple: -123.9 N/A N/A
JP
M3 Inc
TSE:2413
24.3
10%
2.4
US
Inspire Medical Systems Inc
NYSE:INSP
168.5
N/A N/A
SE
Sectra AB
STO:SECT B
118.9
22%
5.4
US
V
Vocera Communications Inc
F:V00
Negative Multiple: -294.5 N/A N/A
CN
Winning Health Technology Group Co Ltd
SZSE:300253
44.3
34%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
B
Brain+ A/S
CSE:BRAINP
Average EV/EBITDA: 103.7
Negative Multiple: -1.5
N/A N/A
US
Veeva Systems Inc
NYSE:VEEV
43.7
48%
0.9
US
C
Cerner Corp
LSE:0R00
21.9
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
227.5
32%
7.1
US
Doximity Inc
NYSE:DOCS
47.6
24%
2
US
W
Waystar Holding Corp
NASDAQ:WAY
25.4
N/A N/A
JP
M3 Inc
TSE:2413
12.1
7%
1.7
US
Inspire Medical Systems Inc
NYSE:INSP
283.9
N/A N/A
SE
Sectra AB
STO:SECT B
Negative Multiple: -71.1 N/A N/A
US
V
Vocera Communications Inc
F:V00
239.3
N/A N/A
CN
Winning Health Technology Group Co Ltd
SZSE:300253
31.8
34%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
B
Brain+ A/S
CSE:BRAINP
Average EV/EBIT: 522.5
Negative Multiple: -0.8
N/A N/A
US
Veeva Systems Inc
NYSE:VEEV
46.3
50%
0.9
US
C
Cerner Corp
LSE:0R00
43.2
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
227.5
30%
7.6
US
Doximity Inc
NYSE:DOCS
50.1
26%
1.9
US
W
Waystar Holding Corp
NASDAQ:WAY
70.7
N/A N/A
JP
M3 Inc
TSE:2413
14.2
N/A N/A
US
Inspire Medical Systems Inc
NYSE:INSP
386.7
N/A N/A
SE
Sectra AB
STO:SECT B
Negative Multiple: -71.1 N/A N/A
US
V
Vocera Communications Inc
F:V00
3 831.9
N/A N/A
CN
Winning Health Technology Group Co Ltd
SZSE:300253
31.8
31%
1

See Also

Discover More
Back to Top