Doro AB
STO:DORO

Watchlist Manager
Doro AB Logo
Doro AB
STO:DORO
Watchlist
Price: 32.8 SEK 0.31% Market Closed
Market Cap: 799.7m SEK
Have any thoughts about
Doro AB?
Write Note

Relative Value

The Relative Value of one DORO stock under the Base Case scenario is 35.84 SEK. Compared to the current market price of 32.8 SEK, Doro AB is Undervalued by 8%.

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.

DORO Relative Value
Base Case
35.84 SEK
Undervaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
82
Median 3Y
0.4
Median 5Y
0.3
Industry
2.4
Forward
0.9
vs History
1
vs Industry
38
Median 3Y
8.6
Median 5Y
7.6
Industry
23.2
Forward
9.5
vs History
22
vs Industry
59
Median 3Y
4.7
Median 5Y
3.3
Industry
17.4
vs History
28
vs Industry
43
Median 3Y
4.5
Median 5Y
5.5
Industry
21.3
vs History
1
vs Industry
71
Median 3Y
0.9
Median 5Y
0.7
Industry
2.9
vs History
0
vs Industry
84
Median 3Y
0.3
Median 5Y
0.3
Industry
2.4
Forward
0.6
vs History
0
vs Industry
82
Median 3Y
0.8
Median 5Y
0.8
Industry
4.9
vs History
0
vs Industry
54
Median 3Y
2.6
Median 5Y
2.2
Industry
12.9
Forward
4.7
vs History
0
vs Industry
47
Median 3Y
4.6
Median 5Y
4.4
Industry
16.5
Forward
7.1
vs History
28
vs Industry
60
Median 3Y
3.8
Median 5Y
2.8
Industry
16.3
vs History
23
vs Industry
50
Median 3Y
3.5
Median 5Y
2.7
Industry
19
vs History
0
vs Industry
79
Median 3Y
0.4
Median 5Y
0.4
Industry
2.5

Multiples Across Competitors

DORO Competitors Multiples
Doro 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
Doro AB
STO:DORO
799.7m SEK 0.9 15.9 5.1 8.3
US
Apple Inc
NASDAQ:AAPL
3.8T USD 9.8 41 28.8 31.5
KR
Samsung Electronics Co Ltd
KRX:005930
360T KRW 1.2 11.2 3.9 9.3
CN
Xiaomi Corp
HKEX:1810
1.3T HKD 3.6 60.9 52.3 52.3
US
Dell Technologies Inc
NYSE:DELL
81.3B USD 0.9 19.8 10.3 15.8
TW
Quanta Computer Inc
TWSE:2382
1.1T TWD 0.8 19.8 15.8 18.9
JP
Canon Inc
TSE:7751
4.9T JPY 1.1 16.3 6.9 10.8
US
HP Inc
NYSE:HPQ
30.9B USD 0.6 11.1 7.2 8.6
US
Hewlett Packard Enterprise Co
NYSE:HPE
28B USD 0.9 11 5.4 11
JP
Fujifilm Holdings Corp
TSE:4901
3.9T JPY 1.3 16.4 9.2 14.3
US
NetApp Inc
NASDAQ:NTAP
24B USD 3.7 20.9 13.9 16.4
P/E Multiple
Earnings Growth P/E to Growth
SE
Doro AB
STO:DORO
Average P/E: 22.2
15.9
176%
0.1
US
Apple Inc
NASDAQ:AAPL
41
53%
0.8
KR
Samsung Electronics Co Ltd
KRX:005930
11.2
251%
0
CN
Xiaomi Corp
HKEX:1810
60.9
76%
0.8
US
Dell Technologies Inc
NYSE:DELL
19.8
136%
0.1
TW
Quanta Computer Inc
TWSE:2382
19.8
116%
0.2
JP
Canon Inc
TSE:7751
16.3
44%
0.4
US
HP Inc
NYSE:HPQ
11.1
38%
0.3
US
Hewlett Packard Enterprise Co
NYSE:HPE
11
19%
0.6
JP
Fujifilm Holdings Corp
TSE:4901
16.4
31%
0.5
US
NetApp Inc
NASDAQ:NTAP
20.9
80%
0.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Doro AB
STO:DORO
Average EV/EBITDA: 14.4
5.1
36%
0.1
US
Apple Inc
NASDAQ:AAPL
28.8
31%
0.9
KR
Samsung Electronics Co Ltd
KRX:005930
3.9
123%
0
CN
Xiaomi Corp
HKEX:1810
52.3
116%
0.5
US
Dell Technologies Inc
NYSE:DELL
10.3
54%
0.2
TW
Quanta Computer Inc
TWSE:2382
15.8
123%
0.1
JP
Canon Inc
TSE:7751
6.9
26%
0.3
US
HP Inc
NYSE:HPQ
7.2
1%
4.8
US
Hewlett Packard Enterprise Co
NYSE:HPE
5.4
29%
0.2
JP
Fujifilm Holdings Corp
TSE:4901
9.2
49%
0.2
US
NetApp Inc
NASDAQ:NTAP
13.9
52%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Doro AB
STO:DORO
Average EV/EBIT: 17.9
8.3
81%
0.1
US
Apple Inc
NASDAQ:AAPL
31.5
34%
0.9
KR
Samsung Electronics Co Ltd
KRX:005930
9.3
683%
0
CN
Xiaomi Corp
HKEX:1810
52.3
143%
0.4
US
Dell Technologies Inc
NYSE:DELL
15.8
87%
0.2
TW
Quanta Computer Inc
TWSE:2382
18.9
148%
0.1
JP
Canon Inc
TSE:7751
10.8
N/A N/A
US
HP Inc
NYSE:HPQ
8.6
11%
0.8
US
Hewlett Packard Enterprise Co
NYSE:HPE
11
57%
0.2
JP
Fujifilm Holdings Corp
TSE:4901
14.3
N/A N/A
US
NetApp Inc
NASDAQ:NTAP
16.4
70%
0.2

See Also

Discover More
Back to Top