CellaVision AB (STO:CEVI)

Watchlist Manager

Watchlist

Price: 221 SEK

Market Cap: 5.3B SEK

Have any thoughts about
CellaVision AB?

Write Note

Section:

Relative Value

The Relative Value of one CEVI stock under the Base Case scenario is 289.72 SEK. Compared to the current market price of 221 SEK, CellaVision AB is Undervalued by 24%.

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.

What is Relative Valuation?

How is Relative Value calculated?

CEVI Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

7.2

P/S

vs History	76
vs Industry	15

Median 5Y

12.6

Industry

2.3

Forward

More Details

35.1

P/E

vs History	85
vs Industry	11

Median 5Y

57.7

Industry

23.1

Forward

35.4

More Details

P/OCF

vs History	82
vs Industry	16

Median 5Y

46.5

Industry

14.2

More Details

47.5

P/FCFE

vs History	61
vs Industry	12

Median 5Y

80.2

Industry

20.1

More Details

6.9

P/B

vs History	76
vs Industry	8

Median 5Y

13.3

Industry

2.2

More Details

EV/S

vs History	77
vs Industry	15

Median 5Y

12.5

Industry

2.4

Forward

6.8

More Details

10.4

EV/GP

vs History	76
vs Industry	16

Median 5Y

17.9

Industry

More Details

27.3

EV/EBITDA

vs History	79
vs Industry	9

Median 5Y

40.6

Industry

12.7

Forward

22.3

More Details

27.3

EV/EBIT

vs History	84
vs Industry	12

Median 5Y

43.6

Industry

17.1

Forward

27.3

More Details

22.5

EV/OCF

vs History	82
vs Industry	17

Median 5Y

46.2

Industry

More Details

33.8

EV/FCFF

vs History	87
vs Industry	13

Median 5Y

72.9

Industry

More Details

6.4

EV/IC

vs History	74
vs Industry	11

Median 5Y

11.1

Industry

1.9

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

		Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
SE	CellaVision AB STO:CEVI	5.3B SEK	7.2	35.1	27.3	27.3
US	Abbott Laboratories NYSE:ABT	199B USD	4.8	34.5	20	29.3
US	Intuitive Surgical Inc NASDAQ:ISRG	191.3B USD	24.3	85.3	72.8	90.4
US	Stryker Corp NYSE:SYK	141.3B USD	6.4	39.4	25.6	31
US	Boston Scientific Corp NYSE:BSX	134.2B USD	8.4	74.8	34.3	49
IE	Medtronic PLC NYSE:MDT	104.6B USD	3.2	24.4	13.6	19.3
US	Becton Dickinson and Co NYSE:BDX	65.6B USD	3.3	38	15.7	28.2
DE	Siemens Healthineers AG XETRA:SHL	58.1B EUR	2.6	31.2	17.7	25.8
US	Edwards Lifesciences Corp NYSE:EW	44.5B USD	7.9	10.7	23.8	26.1
CN	Shenzhen Mindray Bio-Medical Electronics Co Ltd SZSE:300760	311.1B CNY	8.4	25.1	21.8	21.8
US	GE Healthcare Technologies Inc NASDAQ:GEHC	36.3B USD	1.9	21.6	13.6	16.7

			Revenue Growth	P/S to Growth
SE	CellaVision AB STO:CEVI	Average P/S: 7.1 7.2	46%	0.2
US	Abbott Laboratories NYSE:ABT	4.8	22%	0.2
US	Intuitive Surgical Inc NASDAQ:ISRG	24.3	58%	0.4
US	Stryker Corp NYSE:SYK	6.4	30%	0.2
US	Boston Scientific Corp NYSE:BSX	8.4	46%	0.2
IE	Medtronic PLC NYSE:MDT	3.2	15%	0.2
US	Becton Dickinson and Co NYSE:BDX	3.3	20%	0.2
DE	Siemens Healthineers AG XETRA:SHL	2.6	18%	0.1
US	Edwards Lifesciences Corp NYSE:EW	7.9	11%	0.7
CN	Shenzhen Mindray Bio-Medical Electronics Co Ltd SZSE:300760	8.4	64%	0.1
US	GE Healthcare Technologies Inc NASDAQ:GEHC	1.9	11%	0.2

			Earnings Growth	P/E to Growth
SE	CellaVision AB STO:CEVI	Average P/E: 38.2 35.1	86%	0.4
US	Abbott Laboratories NYSE:ABT	34.5	75%	0.5
US	Intuitive Surgical Inc NASDAQ:ISRG	85.3	86%	1
US	Stryker Corp NYSE:SYK	39.4	81%	0.5
US	Boston Scientific Corp NYSE:BSX	74.8	202%	0.4
IE	Medtronic PLC NYSE:MDT	24.4	122%	0.2
US	Becton Dickinson and Co NYSE:BDX	38	222%	0.2
DE	Siemens Healthineers AG XETRA:SHL	31.2	114%	0.3
US	Edwards Lifesciences Corp NYSE:EW	10.7	20%	0.5
CN	Shenzhen Mindray Bio-Medical Electronics Co Ltd SZSE:300760	25.1	66%	0.4
US	GE Healthcare Technologies Inc NASDAQ:GEHC	21.6	75%	0.3

			EBITDA Growth	EV/EBITDA to Growth
SE	CellaVision AB STO:CEVI	Average EV/EBITDA: 26 27.3	68%	0.4
US	Abbott Laboratories NYSE:ABT	20	32%	0.6
US	Intuitive Surgical Inc NASDAQ:ISRG	72.8	112%	0.6
US	Stryker Corp NYSE:SYK	25.6	42%	0.6
US	Boston Scientific Corp NYSE:BSX	34.3	76%	0.5
IE	Medtronic PLC NYSE:MDT	13.6	29%	0.5
US	Becton Dickinson and Co NYSE:BDX	15.7	35%	0.4
DE	Siemens Healthineers AG XETRA:SHL	17.7	53%	0.3
US	Edwards Lifesciences Corp NYSE:EW	23.8	10%	2.4
CN	Shenzhen Mindray Bio-Medical Electronics Co Ltd SZSE:300760	21.8	70%	0.3
US	GE Healthcare Technologies Inc NASDAQ:GEHC	13.6	41%	0.3

			EBIT Growth	EV/EBIT to Growth
SE	CellaVision AB STO:CEVI	Average EV/EBIT: 33.2 27.3	80%	0.3
US	Abbott Laboratories NYSE:ABT	29.3	71%	0.4
US	Intuitive Surgical Inc NASDAQ:ISRG	90.4	132%	0.7
US	Stryker Corp NYSE:SYK	31	61%	0.5
US	Boston Scientific Corp NYSE:BSX	49	137%	0.4
IE	Medtronic PLC NYSE:MDT	19.3	61%	0.3
US	Becton Dickinson and Co NYSE:BDX	28.2	110%	0.3
DE	Siemens Healthineers AG XETRA:SHL	25.8	104%	0.2
US	Edwards Lifesciences Corp NYSE:EW	26.1	9%	2.9
CN	Shenzhen Mindray Bio-Medical Electronics Co Ltd SZSE:300760	21.8	61%	0.4
US	GE Healthcare Technologies Inc NASDAQ:GEHC	16.7	52%	0.3

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	3M Co NYSE:MMM	Industrial Conglomerates
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication

	Franklin Covey Co NYSE:FC	36.87 USD 1.57%
	Mohawk Industries Inc NYSE:MHK	120.19 USD 0.54%
	Ardmore Shipping Corp NYSE:ASC	12.12 USD 2.02%
	ASGN Inc NYSE:ASGN	84.15 USD 0.71%
	Skyworks Solutions Inc NASDAQ:SWKS	90.35 USD 0.18%
	Weatherford International PLC NASDAQ:WFRD	68.07 USD 1.95%

	Johnson & Johnson NYSE:JNJ	145.85 USD 0.4%
	Bank of America Corp NYSE:BAC	44.38 USD 1.12%
	Mastercard Inc NYSE:MA	535.71 USD 1.28%
	Salesforce Inc NYSE:CRM	344.43 USD 0.45%
	Abbvie Inc NYSE:ABBV	180 USD 0.9%
	Home Depot Inc NYSE:HD	396.14 USD 0.94%

	Arista Networks Inc NYSE:ANET	114.65 USD 1.38%
	Visa Inc NYSE:V	320.65 USD 1.08%
	Texas Pacific Land Corp NYSE:TPL	1 161.2 USD 1.91%
	KLA Corp NASDAQ:KLAC	650.53 USD 0.39%
	Manhattan Associates Inc NASDAQ:MANH	282.27 USD 1.24%
	Pinduoduo Inc NASDAQ:PDD	99.72 USD -0.86%

	Salesforce Inc NYSE:CRM	344.43 USD 0.45%
	Accenture PLC NYSE:ACN	361.63 USD 0.8%
	ServiceNow Inc NYSE:NOW	1 105.56 USD 1.59%
	EOG Resources Inc NYSE:EOG	120.83 USD 0.82%
	Copart Inc NASDAQ:CPRT	59.11 USD 1.29%
	Applied Materials Inc NASDAQ:AMAT	168.37 USD 0.54%

CellaVision AB
STO:CEVI

Relative Value

Valuation Multiples

Multiples Across Competitors

CEVI Competitors Multiples
CellaVision AB Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	183.3603 296.5
Price Target

CellaVision AB STO:CEVI

Relative Value

Valuation Multiples

Multiples Across Competitors

CEVI Competitors Multiples CellaVision AB Competitors

See Also

Company

Help

Tools

Stocks

CellaVision AB
STO:CEVI

CEVI Competitors Multiples
CellaVision AB Competitors