Craneware PLC
LSE:CRW

Watchlist Manager
Craneware PLC Logo
Craneware PLC
LSE:CRW
Watchlist
Price: 2 220 GBX 1.83% Market Closed
Market Cap: 776.5m GBX
Have any thoughts about
Craneware PLC?
Write Note

Relative Value

The Relative Value of one CRW stock under the Base Case scenario is 2 459.44 GBX. Compared to the current market price of 2 220 GBX, Craneware PLC is Undervalued by 10%.

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.

CRW Relative Value
Base Case
2 459.44 GBX
Undervaluation 10%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
66
vs Industry
21
Median 3Y
4.9
Median 5Y
6.1
Industry
2.3
Forward
0
vs History
38
vs Industry
3
Median 3Y
81.9
Median 5Y
73.5
Industry
23.1
Forward
0.3
vs History
68
vs Industry
35
Median 3Y
23.5
Median 5Y
25.3
Industry
14.2
vs History
vs Industry
21
Median 3Y
12.2
Median 5Y
41
Industry
20.1
vs History
58
vs Industry
24
Median 3Y
2.4
Median 5Y
3.1
Industry
2.2
vs History
36
vs Industry
87
Median 3Y
3.7
Median 5Y
0.1
Industry
2.4
Forward
0
vs History
36
vs Industry
87
Median 3Y
4.3
Median 5Y
0.2
Industry
5
vs History
36
vs Industry
53
Median 3Y
12.8
Median 5Y
0.5
Industry
12.7
Forward
0.1
vs History
42
vs Industry
48
Median 3Y
34.6
Median 5Y
1.4
Industry
17.1
Forward
0.1
vs History
33
vs Industry
56
Median 3Y
16.7
Median 5Y
0.2
Industry
14
vs History
33
vs Industry
45
Median 3Y
28.1
Median 5Y
0.3
Industry
18
vs History
36
vs Industry
86
Median 3Y
1.4
Median 5Y
0.1
Industry
1.9

Multiples Across Competitors

CRW Competitors Multiples
Craneware PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Craneware PLC
LSE:CRW
784.3m GBP 5.2 84 11.7 29.9
US
Veeva Systems Inc
NYSE:VEEV
36.5B USD 13.7 54.8 46.4 49.2
US
Cerner Corp
LSE:0R00
31.3B USD 5.4 53.1 21.9 43.2
AU
Pro Medicus Ltd
ASX:PME
26.4B AUD 158.8 319.1 223.3 223.3
US
Doximity Inc
NYSE:DOCS
10.7B USD 20.6 61.2 46.4 48.8
US
Waystar Holding Corp
NASDAQ:WAY
6.3B USD 7 -120 24.6 68.5
JP
M3 Inc
TSE:2413
934B JPY 3.8 23.9 11.8 13.8
US
Inspire Medical Systems Inc
NYSE:INSP
5.6B USD 7.4 170.1 283.4 386
SE
Sectra AB
STO:SECT B
53.5B SEK 29.5 119.5 -71.4 -71.4
US
Vocera Communications Inc
F:V00
2.4B EUR 10.7 -293.9 238.8 3 823.6
CN
Winning Health Technology Group Co Ltd
SZSE:300253
16.2B CNY 5.1 45.1 32.4 32.4
P/E Multiple
Earnings Growth P/E to Growth
UK
Craneware PLC
LSE:CRW
Average P/E: 103.4
84
284%
0.3
US
Veeva Systems Inc
NYSE:VEEV
54.8
142%
0.4
US
C
Cerner Corp
LSE:0R00
53.1
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
319.1
131%
2.4
US
Doximity Inc
NYSE:DOCS
61.2
78%
0.8
US
W
Waystar Holding Corp
NASDAQ:WAY
Negative Multiple: -120 N/A N/A
JP
M3 Inc
TSE:2413
23.9
33%
0.7
US
Inspire Medical Systems Inc
NYSE:INSP
170.1
N/A N/A
SE
Sectra AB
STO:SECT B
119.5
81%
1.5
US
V
Vocera Communications Inc
F:V00
Negative Multiple: -293.9 N/A N/A
CN
Winning Health Technology Group Co Ltd
SZSE:300253
45.1
142%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Craneware PLC
LSE:CRW
Average EV/EBITDA: 94.1
11.7
40%
0.3
US
Veeva Systems Inc
NYSE:VEEV
46.4
221%
0.2
US
C
Cerner Corp
LSE:0R00
21.9
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
223.3
130%
1.7
US
Doximity Inc
NYSE:DOCS
46.4
92%
0.5
US
W
Waystar Holding Corp
NASDAQ:WAY
24.6
N/A N/A
JP
M3 Inc
TSE:2413
11.8
24%
0.5
US
Inspire Medical Systems Inc
NYSE:INSP
283.4
N/A N/A
SE
Sectra AB
STO:SECT B
Negative Multiple: -71.4 N/A N/A
US
V
Vocera Communications Inc
F:V00
238.8
N/A N/A
CN
Winning Health Technology Group Co Ltd
SZSE:300253
32.4
143%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Craneware PLC
LSE:CRW
Average EV/EBIT: 471.9
29.9
184%
0.2
US
Veeva Systems Inc
NYSE:VEEV
49.2
239%
0.2
US
C
Cerner Corp
LSE:0R00
43.2
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
223.3
122%
1.8
US
Doximity Inc
NYSE:DOCS
48.8
102%
0.5
US
W
Waystar Holding Corp
NASDAQ:WAY
68.5
N/A N/A
JP
M3 Inc
TSE:2413
13.8
N/A N/A
US
Inspire Medical Systems Inc
NYSE:INSP
386
N/A N/A
SE
Sectra AB
STO:SECT B
Negative Multiple: -71.4 N/A N/A
US
V
Vocera Communications Inc
F:V00
3 823.6
N/A N/A
CN
Winning Health Technology Group Co Ltd
SZSE:300253
32.4
123%
0.3

See Also

Discover More
Back to Top