D

Doxa AB
STO:DOXA

Watchlist Manager
Doxa AB
STO:DOXA
Watchlist
Price: 0.418 SEK -8.33% Market Closed
Market Cap: 537.4m SEK
Have any thoughts about
Doxa AB?
Write Note

Relative Value

The Relative Value of one DOXA stock under the Base Case scenario is 0.065 SEK. Compared to the current market price of 0.418 SEK, Doxa AB is Overvalued by 84%.

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.

DOXA Relative Value
Base Case
0.065 SEK
Overvaluation 84%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
60
vs Industry
2
Median 3Y
247.5
Median 5Y
135.6
Industry
2.3
vs History
vs Industry
Median 3Y
2.7
Median 5Y
-8.5
Industry
23
vs History
vs Industry
Median 3Y
-36.7
Median 5Y
-21
Industry
14.3
vs History
vs Industry
Median 3Y
-29.2
Median 5Y
-19.7
Industry
20
vs History
93
vs Industry
76
Median 3Y
0.8
Median 5Y
1
Industry
2.2
vs History
60
vs Industry
2
Median 3Y
235.8
Median 5Y
133.4
Industry
2.4
vs History
36
vs Industry
Median 3Y
-45
Median 5Y
-45
Industry
5
vs History
vs Industry
Median 3Y
-54.2
Median 5Y
-39.7
Industry
12.9
vs History
vs Industry
Median 3Y
-54.2
Median 5Y
-39.7
Industry
17.4
vs History
vs Industry
Median 3Y
-35.7
Median 5Y
-20.7
Industry
14
vs History
vs Industry
Median 3Y
-34.9
Median 5Y
-20.7
Industry
18.2
vs History
98
vs Industry
78
Median 3Y
0.7
Median 5Y
1
Industry
1.9

Multiples Across Competitors

DOXA Competitors Multiples
Doxa 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
Doxa AB
STO:DOXA
537.4m SEK 32 -2.6 -70.1 -70.1
JP
Hoya Corp
TSE:7741
7T JPY 8.5 35.6 23.5 28.3
CH
Alcon AG
SIX:ALC
37.9B CHF 4.3 35.8 17.6 34.1
DK
Coloplast A/S
CSE:COLO B
178.7B DKK 6.6 35.4 22.8 26.8
US
Align Technology Inc
NASDAQ:ALGN
16.1B USD 4.1 36.4 18.4 22.1
KR
HLB Inc
KOSDAQ:028300
10.3T KRW 199.1 -55.7 -85.7 -80.8
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
49B CNY 11.1 26.5 23 23
US
Lantheus Holdings Inc
NASDAQ:LNTH
6.5B USD 4.4 15.3 10.6 12
CA
Bausch + Lomb Corp
NYSE:BLCO
6.4B USD 1.4 -17.3 16.7 56
UK
ConvaTec Group PLC
LSE:CTEC
4.6B GBP 2.6 37.5 264.6 462.2
US
Merit Medical Systems Inc
NASDAQ:MMSI
5.7B USD 4.3 47.6 23.7 38.9
P/E Multiple
Earnings Growth PEG
SE
D
Doxa AB
STO:DOXA
Average P/E: 33.8
Negative Multiple: -2.6
N/A N/A
JP
Hoya Corp
TSE:7741
35.6
15%
2.4
CH
Alcon AG
SIX:ALC
35.8
27%
1.3
DK
Coloplast A/S
CSE:COLO B
35.4
15%
2.4
US
Align Technology Inc
NASDAQ:ALGN
36.4
26%
1.4
KR
H
HLB Inc
KOSDAQ:028300
Negative Multiple: -55.7 N/A N/A
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
26.5
24%
1.1
US
Lantheus Holdings Inc
NASDAQ:LNTH
15.3
19%
0.8
CA
Bausch + Lomb Corp
NYSE:BLCO
Negative Multiple: -17.3 N/A N/A
UK
ConvaTec Group PLC
LSE:CTEC
37.5
46%
0.8
US
Merit Medical Systems Inc
NASDAQ:MMSI
47.6
37%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
D
Doxa AB
STO:DOXA
Average EV/EBITDA: 46.8
Negative Multiple: -70.1
N/A N/A
JP
Hoya Corp
TSE:7741
23.5
15%
1.6
CH
Alcon AG
SIX:ALC
17.6
10%
1.8
DK
Coloplast A/S
CSE:COLO B
22.8
11%
2.1
US
Align Technology Inc
NASDAQ:ALGN
18.4
15%
1.2
KR
H
HLB Inc
KOSDAQ:028300
Negative Multiple: -85.7 N/A N/A
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
23
27%
0.9
US
Lantheus Holdings Inc
NASDAQ:LNTH
10.6
11%
1
CA
Bausch + Lomb Corp
NYSE:BLCO
16.7
22%
0.8
UK
ConvaTec Group PLC
LSE:CTEC
264.6
12%
22
US
Merit Medical Systems Inc
NASDAQ:MMSI
23.7
22%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
D
Doxa AB
STO:DOXA
Average EV/EBIT: 78.1
Negative Multiple: -70.1
N/A N/A
JP
Hoya Corp
TSE:7741
28.3
N/A N/A
CH
Alcon AG
SIX:ALC
34.1
27%
1.3
DK
Coloplast A/S
CSE:COLO B
26.8
12%
2.2
US
Align Technology Inc
NASDAQ:ALGN
22.1
17%
1.3
KR
H
HLB Inc
KOSDAQ:028300
Negative Multiple: -80.8 N/A N/A
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
23
23%
1
US
Lantheus Holdings Inc
NASDAQ:LNTH
12
12%
1
CA
Bausch + Lomb Corp
NYSE:BLCO
56
56%
1
UK
ConvaTec Group PLC
LSE:CTEC
462.2
25%
18.5
US
Merit Medical Systems Inc
NASDAQ:MMSI
38.9
36%
1.1