C

Clavister Holding AB
STO:CLAV

Watchlist Manager
Clavister Holding AB
STO:CLAV
Watchlist
Price: 2.29 SEK 3.15%
Market Cap: 517.8m SEK
Have any thoughts about
Clavister Holding AB?
Write Note

Relative Value

The Relative Value of one CLAV stock under the Base Case scenario is 2.35 SEK. Compared to the current market price of 2.29 SEK, Clavister Holding AB is Undervalued by 3%.

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.

CLAV Relative Value
Base Case
2.35 SEK
Undervaluation 3%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
52
Median 3Y
1.4
Median 5Y
1.5
Industry
2.4
Forward
2.7
vs History
vs Industry
Median 3Y
-2.2
Median 5Y
-2.2
Industry
23.2
Forward
-9.8
vs History
0
vs Industry
Median 3Y
-2.5
Median 5Y
-4.1
Industry
17.4
vs History
vs Industry
Median 3Y
-6.8
Median 5Y
-4.5
Industry
21.3
vs History
vs Industry
Median 3Y
-1.5
Median 5Y
-1.5
Industry
2.9
vs History
14
vs Industry
37
Median 3Y
2.6
Median 5Y
2.6
Industry
2.4
Forward
3.7
vs History
7
vs Industry
60
Median 3Y
2.3
Median 5Y
2.3
Industry
4.9
vs History
vs Industry
Median 3Y
-12.3
Median 5Y
-5.8
Industry
12.9
Forward
20.5
vs History
vs Industry
Median 3Y
-10.9
Median 5Y
-6.1
Industry
16.5
Forward
-63.4
vs History
0
vs Industry
Median 3Y
-5.6
Median 5Y
-8.7
Industry
16.3
vs History
vs Industry
Median 3Y
-8.2
Median 5Y
-5.5
Industry
19
vs History
4
vs Industry
46
Median 3Y
1.6
Median 5Y
1.6
Industry
2.5

Multiples Across Competitors

CLAV Competitors Multiples
Clavister Holding AB Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Clavister Holding AB
STO:CLAV
517.8m SEK 2.8 -11.4 -42.5 -42.5
US
Microsoft Corp
NASDAQ:MSFT
3.2T USD 12.8 35.9 23.3 28.6
US
Oracle Corp
NYSE:ORCL
474.4B USD 8.6 40.8 23.3 31.4
US
ServiceNow Inc
NYSE:NOW
225.1B USD 21.5 168.5 121.3 175.7
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
89.2B USD 23.9 704.2 433.3 -83 221.9
US
Fortinet Inc
NASDAQ:FTNT
74.2B USD 13 48.5 41.4 44.4
US
Palo Alto Networks Inc
NASDAQ:PANW
61.2B USD 7.4 22.4 44.3 57.7
US
VMware Inc
XETRA:BZF1
58B EUR 4.4 42.4 19.6 33.2
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 158.9 1 322.6 292.5 517.1
US
Zscaler Inc
NASDAQ:ZS
28.7B USD 12.5 -792.5 -1 648.6 -256.3
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
20.7B USD 8.2 24.7 20.2 22
P/E Multiple
Earnings Growth P/E to Growth
SE
C
Clavister Holding AB
STO:CLAV
Average P/E: 267.8
Negative Multiple: -11.4
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
35.9
53%
0.7
US
Oracle Corp
NYSE:ORCL
40.8
120%
0.3
US
ServiceNow Inc
NYSE:NOW
168.5
145%
1.2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
704.2
1 458%
0.5
US
Fortinet Inc
NASDAQ:FTNT
48.5
88%
0.5
US
Palo Alto Networks Inc
NASDAQ:PANW
22.4
9%
2.6
US
V
VMware Inc
XETRA:BZF1
42.4
169%
0.3
US
Xperi Holding Corp
LSE:0M2A
1 322.6
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -792.5 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
24.7
45%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
C
Clavister Holding AB
STO:CLAV
Average EV/EBITDA: 113.3
Negative Multiple: -42.5
268%
N/A
US
Microsoft Corp
NASDAQ:MSFT
23.3
56%
0.4
US
Oracle Corp
NYSE:ORCL
23.3
86%
0.3
US
ServiceNow Inc
NYSE:NOW
121.3
343%
0.4
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
433.3
922%
0.5
US
Fortinet Inc
NASDAQ:FTNT
41.4
95%
0.4
US
Palo Alto Networks Inc
NASDAQ:PANW
44.3
225%
0.2
US
V
VMware Inc
XETRA:BZF1
19.6
70%
0.3
US
Xperi Holding Corp
LSE:0M2A
292.5
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -1 648.6 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
20.2
33%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
C
Clavister Holding AB
STO:CLAV
Average EV/EBIT: 113.8
Negative Multiple: -42.5
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
28.6
52%
0.5
US
Oracle Corp
NYSE:ORCL
31.4
110%
0.3
US
ServiceNow Inc
NYSE:NOW
175.7
562%
0.3
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -83 221.9
13 392%
N/A
US
Fortinet Inc
NASDAQ:FTNT
44.4
98%
0.5
US
Palo Alto Networks Inc
NASDAQ:PANW
57.7
312%
0.2
US
V
VMware Inc
XETRA:BZF1
33.2
119%
0.3
US
Xperi Holding Corp
LSE:0M2A
517.1
N/A N/A
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -256.3 N/A N/A
IL
Check Point Software Technologies Ltd
NASDAQ:CHKP
22
37%
0.6

See Also

Discover More
Back to Top