G

Gapwaves AB
STO:GAPW B

Watchlist Manager
Gapwaves AB
STO:GAPW B
Watchlist
Price: 15.28 SEK 21.66% Market Closed
Market Cap: 475.9m SEK
Have any thoughts about
Gapwaves AB?
Write Note

Relative Value

The Relative Value of one GAPW B stock under the Base Case scenario is 13.1 SEK. Compared to the current market price of 15.28 SEK, Gapwaves AB is Overvalued by 14%.

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.

GAPW B Relative Value
Base Case
13.1 SEK
Overvaluation 14%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
5
Median 3Y
14.2
Median 5Y
23.1
Industry
2
Forward
8
vs History
vs Industry
Median 3Y
-20.8
Median 5Y
-24.3
Industry
28.7
Forward
-8.8
vs History
vs Industry
Median 3Y
-23.8
Median 5Y
-28.9
Industry
15.5
vs History
vs Industry
Median 3Y
-19.7
Median 5Y
-23.4
Industry
17.1
vs History
50
vs Industry
16
Median 3Y
4.1
Median 5Y
4.9
Industry
2.2
vs History
84
vs Industry
5
Median 3Y
12.3
Median 5Y
18.8
Industry
2
Forward
7.1
vs History
80
vs Industry
13
Median 3Y
18.1
Median 5Y
28.7
Industry
6.6
vs History
vs Industry
Median 3Y
-15.4
Median 5Y
-25.4
Industry
16.1
Forward
-9.1
vs History
vs Industry
Median 3Y
-15.4
Median 5Y
-20.7
Industry
22.9
Forward
-7.7
vs History
vs Industry
Median 3Y
-19.2
Median 5Y
-25.4
Industry
14
vs History
vs Industry
Median 3Y
-15.6
Median 5Y
-22.1
Industry
14.2
vs History
73
vs Industry
11
Median 3Y
7.8
Median 5Y
17.8
Industry
1.8

Multiples Across Competitors

GAPW B Competitors Multiples
Gapwaves 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
Gapwaves AB
STO:GAPW B
475.9m SEK 8.6 -8 -10.7 -9.4
US
Cisco Systems Inc
NASDAQ:CSCO
233.5B USD 4.4 24.9 17 21.2
US
Arista Networks Inc
NYSE:ANET
141.6B USD 21.4 53.1 47.1 48.2
US
Motorola Solutions Inc
NYSE:MSI
78B USD 7.3 49.9 27.2 30.6
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
297.3B SEK 1.2 -217.8 9.3 14.3
FI
Nokia Oyj
OMXH:NOKIA
23.2B EUR 1.2 56 6.5 10.7
CN
ZTE Corp
SZSE:000063
172.9B CNY 1.4 18.4 16.3 16.3
US
Ubiquiti Inc
NYSE:UI
20.8B USD 10.3 53.2 37.7 39.1
CN
Zhongji Innolight Co Ltd
SZSE:300308
148.7B CNY 8.5 37.9 35.6 35.6
US
F5 Inc
NASDAQ:FFIV
14.6B USD 5.2 25.8 17.5 20.3
TW
Accton Technology Corp
TWSE:2345
426.4B TWD 4.6 43.8 31.9 34.9
P/E Multiple
Earnings Growth P/E to Growth
SE
G
Gapwaves AB
STO:GAPW B
Average P/E: 40.3
Negative Multiple: -8
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
24.9
68%
0.4
US
Arista Networks Inc
NYSE:ANET
53.1
77%
0.7
US
Motorola Solutions Inc
NYSE:MSI
49.9
58%
0.9
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
Negative Multiple: -217.8 N/A N/A
FI
Nokia Oyj
OMXH:NOKIA
56
185%
0.3
CN
ZTE Corp
SZSE:000063
18.4
30%
0.6
US
Ubiquiti Inc
NYSE:UI
53.2
76%
0.7
CN
Zhongji Innolight Co Ltd
SZSE:300308
37.9
381%
0.1
US
F5 Inc
NASDAQ:FFIV
25.8
75%
0.3
TW
Accton Technology Corp
TWSE:2345
43.8
92%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
G
Gapwaves AB
STO:GAPW B
Average EV/EBITDA: 24.6
Negative Multiple: -10.7
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
17
46%
0.4
US
Arista Networks Inc
NYSE:ANET
47.1
94%
0.5
US
Motorola Solutions Inc
NYSE:MSI
27.2
48%
0.6
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
9.3
30%
0.3
FI
Nokia Oyj
OMXH:NOKIA
6.5
29%
0.2
CN
ZTE Corp
SZSE:000063
16.3
73%
0.2
US
Ubiquiti Inc
NYSE:UI
37.7
58%
0.6
CN
Zhongji Innolight Co Ltd
SZSE:300308
35.6
543%
0.1
US
F5 Inc
NASDAQ:FFIV
17.5
53%
0.3
TW
Accton Technology Corp
TWSE:2345
31.9
74%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
G
Gapwaves AB
STO:GAPW B
Average EV/EBIT: 27.1
Negative Multiple: -9.4
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
21.2
62%
0.3
US
Arista Networks Inc
NYSE:ANET
48.2
92%
0.5
US
Motorola Solutions Inc
NYSE:MSI
30.6
56%
0.5
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
14.3
66%
0.2
FI
Nokia Oyj
OMXH:NOKIA
10.7
67%
0.2
CN
ZTE Corp
SZSE:000063
16.3
19%
0.9
US
Ubiquiti Inc
NYSE:UI
39.1
60%
0.6
CN
Zhongji Innolight Co Ltd
SZSE:300308
35.6
477%
0.1
US
F5 Inc
NASDAQ:FFIV
20.3
78%
0.3
TW
Accton Technology Corp
TWSE:2345
34.9
75%
0.5

See Also

Discover More
Back to Top