S

SoftOx Solutions AS
OSE:SOFTX

Watchlist Manager
SoftOx Solutions AS
OSE:SOFTX
Watchlist
Price: 0.015 NOK 7.14%
Market Cap: 29.3m NOK
Have any thoughts about
SoftOx Solutions AS?
Write Note

Relative Value

The Relative Value of one SOFTX stock under the Base Case scenario is 0.018 NOK. Compared to the current market price of 0.015 NOK, SoftOx Solutions AS is Undervalued by 17%.

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.

SOFTX Relative Value
Base Case
0.018 NOK
Undervaluation 17%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
95
vs Industry
22
Median 3Y
16.3
Median 5Y
47.1
Industry
2.5
vs History
vs Industry
Median 3Y
-2.8
Median 5Y
-5.9
Industry
21.4
vs History
9
vs Industry
7
Median 3Y
-2.2
Median 5Y
-5.6
Industry
16
vs History
4
vs Industry
Median 3Y
-3.1
Median 5Y
-5.6
Industry
23.3
vs History
90
vs Industry
3
Median 3Y
2.3
Median 5Y
5.3
Industry
2.1
vs History
95
vs Industry
15
Median 3Y
18.1
Median 5Y
40.7
Industry
2.6
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
5.1
vs History
vs Industry
54
Median 3Y
-3.2
Median 5Y
-4.7
Industry
13.7
vs History
vs Industry
51
Median 3Y
-2.9
Median 5Y
-4.4
Industry
16.7
vs History
9
vs Industry
5
Median 3Y
-1.9
Median 5Y
-5.2
Industry
15.1
vs History
4
vs Industry
40
Median 3Y
-3
Median 5Y
-5.3
Industry
18.9
vs History
95
vs Industry
61
Median 3Y
2.2
Median 5Y
5.7
Industry
1.9

Multiples Across Competitors

SOFTX Competitors Multiples
SoftOx Solutions AS Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
SoftOx Solutions AS
OSE:SOFTX
29.3m NOK 2.2 -0.3 -0.5 -0.4
JP
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
776 550.9T JPY 4 211 733 -5 347 888.9 -5 459 134.4 -5 046 864.6
US
Eli Lilly and Co
NYSE:LLY
753.7B USD 18.4 89.8 48.4 54
UK
Dechra Pharmaceuticals PLC
LSE:DPH
440.4B GBP 578.3 -15 783.5 3 846.3 17 702.3
DK
Novo Nordisk A/S
CSE:NOVO B
2.8T DKK 10.3 29.5 20.5 23.4
US
Johnson & Johnson
NYSE:JNJ
342B USD 3.9 23.3 11.3 14.7
US
Merck & Co Inc
NYSE:MRK
252.1B USD 4 20.8 10.5 12.6
CH
Roche Holding AG
SIX:ROG
214.3B CHF 3.7 18.6 10.5 12.4
UK
AstraZeneca PLC
LSE:AZN
170.1B GBP 4.3 32.5 169.8 254.5
CH
Novartis AG
SIX:NOVN
178.4B CHF 3.9 11.1 9.6 13.4
US
Pfizer Inc
NYSE:PFE
152.2B USD 2.5 35.7 10.6 16
P/E Multiple
Earnings Growth PEG
NO
S
SoftOx Solutions AS
OSE:SOFTX
Average P/E: 32.7
Negative Multiple: -0.3
N/A N/A
JP
N
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
Negative Multiple: -5 347 888.9 N/A N/A
US
Eli Lilly and Co
NYSE:LLY
89.8
76%
1.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
Negative Multiple: -15 783.5 N/A N/A
DK
Novo Nordisk A/S
CSE:NOVO B
29.5
23%
1.3
US
Johnson & Johnson
NYSE:JNJ
23.3
-8%
N/A
US
Merck & Co Inc
NYSE:MRK
20.8
320%
0.1
CH
Roche Holding AG
SIX:ROG
18.6
16%
1.2
UK
AstraZeneca PLC
LSE:AZN
32.5
40%
0.8
CH
Novartis AG
SIX:NOVN
11.1
9%
1.2
US
Pfizer Inc
NYSE:PFE
35.7
102%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
S
SoftOx Solutions AS
OSE:SOFTX
Average EV/EBITDA: 459.7
Negative Multiple: -0.5
N/A N/A
JP
N
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
Negative Multiple: -5 459 134.4 N/A N/A
US
Eli Lilly and Co
NYSE:LLY
48.4
42%
1.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
3 846.3
36%
106.8
DK
Novo Nordisk A/S
CSE:NOVO B
20.5
22%
0.9
US
Johnson & Johnson
NYSE:JNJ
11.3
4%
2.8
US
Merck & Co Inc
NYSE:MRK
10.5
63%
0.2
CH
Roche Holding AG
SIX:ROG
10.5
7%
1.5
UK
AstraZeneca PLC
LSE:AZN
169.8
18%
9.4
CH
Novartis AG
SIX:NOVN
9.6
3%
3.2
US
Pfizer Inc
NYSE:PFE
10.6
9%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
S
SoftOx Solutions AS
OSE:SOFTX
Average EV/EBIT: 2 011.5
Negative Multiple: -0.4
N/A N/A
JP
N
Nichi-Iko Pharmaceutical Co Ltd
TSE:4541
Negative Multiple: -5 046 864.6 N/A N/A
US
Eli Lilly and Co
NYSE:LLY
54
45%
1.2
UK
Dechra Pharmaceuticals PLC
LSE:DPH
17 702.3
98%
180.6
DK
Novo Nordisk A/S
CSE:NOVO B
23.4
22%
1.1
US
Johnson & Johnson
NYSE:JNJ
14.7
9%
1.6
US
Merck & Co Inc
NYSE:MRK
12.6
98%
0.1
CH
Roche Holding AG
SIX:ROG
12.4
9%
1.4
UK
AstraZeneca PLC
LSE:AZN
254.5
32%
8
CH
Novartis AG
SIX:NOVN
13.4
17%
0.8
US
Pfizer Inc
NYSE:PFE
16
19%
0.8