C

Clavister Holding AB
STO:CLAV

Watchlist Manager
Clavister Holding AB
STO:CLAV
Watchlist
Price: 1.825 SEK 3.11% Market Closed
Market Cap: 412.7m SEK
Have any thoughts about
Clavister Holding AB?
Write Note

Intrinsic Value

The intrinsic value of one CLAV stock under the Base Case scenario is 1.76 SEK. Compared to the current market price of 1.825 SEK, Clavister Holding AB is Overvalued by 4%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

CLAV Intrinsic Value
1.76 SEK
Overvaluation 4%
Intrinsic Value
Price
C
Worst Case
Base Case
Best Case

Valuation Backtest
Clavister Holding AB

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for CLAV cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about CLAV?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
Clavister Holding AB

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Clavister Holding AB

Provide an overview of the primary business activities
of Clavister Holding AB.

What unique competitive advantages
does Clavister Holding AB hold over its rivals?

What risks and challenges
does Clavister Holding AB face in the near future?

Has there been any significant insider trading activity
in Clavister Holding AB recently?

Summarize the latest earnings call
of Clavister Holding AB.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Clavister Holding AB.

Provide P/S
for Clavister Holding AB.

Provide P/E
for Clavister Holding AB.

Provide P/OCF
for Clavister Holding AB.

Provide P/FCFE
for Clavister Holding AB.

Provide P/B
for Clavister Holding AB.

Provide EV/S
for Clavister Holding AB.

Provide EV/GP
for Clavister Holding AB.

Provide EV/EBITDA
for Clavister Holding AB.

Provide EV/EBIT
for Clavister Holding AB.

Provide EV/OCF
for Clavister Holding AB.

Provide EV/FCFF
for Clavister Holding AB.

Provide EV/IC
for Clavister Holding AB.

Show me price targets
for Clavister Holding AB made by professional analysts.

What are the Revenue projections
for Clavister Holding AB?

How accurate were the past Revenue estimates
for Clavister Holding AB?

What are the Net Income projections
for Clavister Holding AB?

How accurate were the past Net Income estimates
for Clavister Holding AB?

What are the EPS projections
for Clavister Holding AB?

How accurate were the past EPS estimates
for Clavister Holding AB?

What are the EBIT projections
for Clavister Holding AB?

How accurate were the past EBIT estimates
for Clavister Holding AB?

Compare the revenue forecasts
for Clavister Holding AB with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Clavister Holding AB and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Clavister Holding AB against its competitors.

Analyze the profit margins
(gross, operating, and net) of Clavister Holding AB compared to its peers.

Compare the P/E ratios
of Clavister Holding AB against its peers.

Discuss the investment returns and shareholder value creation
comparing Clavister Holding AB with its peers.

Analyze the financial leverage
of Clavister Holding AB compared to its main competitors.

Show all profitability ratios
for Clavister Holding AB.

Provide ROE
for Clavister Holding AB.

Provide ROA
for Clavister Holding AB.

Provide ROIC
for Clavister Holding AB.

Provide ROCE
for Clavister Holding AB.

Provide Gross Margin
for Clavister Holding AB.

Provide Operating Margin
for Clavister Holding AB.

Provide Net Margin
for Clavister Holding AB.

Provide FCF Margin
for Clavister Holding AB.

Show all solvency ratios
for Clavister Holding AB.

Provide D/E Ratio
for Clavister Holding AB.

Provide D/A Ratio
for Clavister Holding AB.

Provide Interest Coverage Ratio
for Clavister Holding AB.

Provide Altman Z-Score Ratio
for Clavister Holding AB.

Provide Quick Ratio
for Clavister Holding AB.

Provide Current Ratio
for Clavister Holding AB.

Provide Cash Ratio
for Clavister Holding AB.

What is the historical Revenue growth
over the last 5 years for Clavister Holding AB?

What is the historical Net Income growth
over the last 5 years for Clavister Holding AB?

What is the current Free Cash Flow
of Clavister Holding AB?

Discuss the annual earnings per share (EPS)
trend over the past five years for Clavister Holding AB.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Clavister Holding AB

Current Assets 182.1m
Cash & Short-Term Investments 115.3m
Receivables 45.6m
Other Current Assets 21.3m
Non-Current Assets 194.4m
PP&E 17.9m
Intangibles 175.5m
Other Non-Current Assets 1m
Current Liabilities 151.4m
Accounts Payable 8.8m
Accrued Liabilities 35.1m
Other Current Liabilities 107.5m
Non-Current Liabilities 350.5m
Long-Term Debt 309.2m
Other Non-Current Liabilities 41.3m
Efficiency

Earnings Waterfall
Clavister Holding AB

Revenue
185.7m SEK
Cost of Revenue
420k SEK
Gross Profit
186.1m SEK
Operating Expenses
-202.8m SEK
Operating Income
-16.8m SEK
Other Expenses
-28.7m SEK
Net Income
-45.4m SEK

Free Cash Flow Analysis
Clavister Holding AB

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

CLAV Profitability Score
Profitability Due Diligence

Clavister Holding AB's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Year Average ROE
Positive Gross Profit
ROIC is Increasing
Exceptional ROE
46/100
Profitability
Score

Clavister Holding AB's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

CLAV Solvency Score
Solvency Due Diligence

Clavister Holding AB's solvency score is 46/100. The higher the solvency score, the more solvent the company is.

Low D/E
Short-Term Solvency
Positive Net Debt
Long-Term Solvency
46/100
Solvency
Score

Clavister Holding AB's solvency score is 46/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CLAV Price Targets Summary
Clavister Holding AB

There are no price targets for CLAV.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for CLAV?

Click here to dive deeper.

Dividends

Clavister Holding AB
does not pay dividends
Shareholder Yield

Current shareholder yield for CLAV is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

CLAV Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Profile

Clavister Holding AB

Country

Sweden

Industry

Technology

Market Cap

412.7m SEK

Dividend Yield

0%

Description

Clavister Holding AB develops, produces and sells cybersecurity solutions. The company is headquartered in Oernskoeldsvik, Vasternorrland. The company went IPO on 2014-05-21. The firm delivers a range of security solutions for physical and virtualized environments. Its customers include enterprises, cloud service providers and telecommunication operators. The product portfolio includes: Clavister cOS, a security network operating system comprising hardware and virtual appliances; Clavister InControl, a centralized management solution; and Clavister Web Management, a management solution for a single product; the built-in command-line interface (CLI); and Clavister Virtual Series, an appliance to secure virtual environments and cloud computing. Additionally, the Company offers four series of hardware products: Eagle, designed for remote access and branch office applications; Lynx, for industrial applications; Wolf, mainly for data centers; and PolarBear, aimed at telecommunication enterprises and large-scale data centers. The company also provides technical training program for network administrators.

Contact

VASTERNORRLAND
Oernskoeldsvik
Sjogatan 6 J
+46660299200.0
www.clavister.com

IPO

2014-05-21

Employees

134

Officers

Co-Founder, President & CEO
Mr. John Vestberg
Chief Financial Officer
Mr. David Nordstrom
Chief Operations Officer
Mr. Johan Edlund
Chief Technology Officer
Mr. Nils Undén
Director of Marketing & Corporate Communications
Mr. Sam Coleman
Chief of Staff
Ms. Jenny Ramkrans
Show More
Manager of Employee Success & Corporate Communication
Ida LeRuyet
Show Less

See Also

Discover More
What is the Intrinsic Value of one CLAV stock?

The intrinsic value of one CLAV stock under the Base Case scenario is 1.76 SEK.

Is CLAV stock undervalued or overvalued?

Compared to the current market price of 1.825 SEK, Clavister Holding AB is Overvalued by 4%.

Back to Top