Knowit AB (publ) (STO:KNOW)

Watchlist Manager

Watchlist

Price: 133.4 SEK 1.83%

Market Cap: 3.6B SEK

Have any thoughts about
Knowit AB (publ)?

Write Note

Section:

Relative Value

The Relative Value of one KNOW stock under the Base Case scenario is 335.86 SEK. Compared to the current market price of 133.4 SEK, Knowit AB (publ) is Undervalued by 60%.

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.

What is Relative Valuation?

How is Relative Value calculated?

KNOW Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

0.6

P/S

vs History	87
vs Industry	80

Median 5Y

0.9

Industry

2.4

Forward

0.6

More Details

23.1

P/E

vs History	23
vs Industry	30

Median 5Y

17.4

Industry

23.3

Forward

22.9

More Details

5.7

P/OCF

vs History	95
vs Industry	44

Median 5Y

11.1

Industry

17.2

More Details

7.8

P/FCFE

vs History	79
vs Industry	18

Median 5Y

11.1

Industry

21.8

More Details

0.9

P/B

vs History	88
vs Industry	72

Median 5Y

1.9

Industry

2.9

More Details

0.6

EV/S

vs History	87
vs Industry	72

Median 5Y

Industry

2.4

Forward

0.6

More Details

N/A

EV/GP

vs History
vs Industry	79

Median 5Y

Industry

4.9

More Details

17.8

EV/EBITDA

vs History	15
vs Industry	21

Median 5Y

13.8

Industry

12.9

Forward

7.5

More Details

17.8

EV/EBIT

vs History	20
vs Industry	24

Median 5Y

14.6

Industry

16.6

Forward

16.8

More Details

6.7

EV/OCF

vs History	88
vs Industry	37

Median 5Y

11.6

Industry

16.1

More Details

EV/FCFF

vs History	88
vs Industry	34

Median 5Y

12.5

Industry

More Details

0.7

EV/IC

vs History	87
vs Industry	74

Median 5Y

1.3

Industry

2.5

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

		Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
SE	Knowit AB (publ) STO:KNOW	3.6B SEK	0.6	23.1	17.8	17.8
IE	Accenture PLC NYSE:ACN	224.4B USD	3.5	30.9	18	21.9
US	International Business Machines Corp NYSE:IBM	206.2B USD	3.3	32.2	17.8	27.1
IN	Tata Consultancy Services Ltd NSE:TCS	15.4T INR	6.2	32.4	22.3	24.1
IN	Infosys Ltd NSE:INFY	7.9T INR	5	29.2	20.6	23.5
IN	HCL Technologies Ltd NSE:HCLTECH	5.2T INR	4.5	30.6	20	24.1
US	Gartner Inc NYSE:IT	40.3B USD	6.6	37.9	30.4	35.7
US	Cognizant Technology Solutions Corp NASDAQ:CTSH	39.5B USD	2	17.5	12.9	12.9
IN	Wipro Ltd NSE:WIPRO	3T INR	3.4	25.4	15	18.4
JP	Fujitsu Ltd TSE:6702	5.1T JPY	1.3	19	12.8	25.7
FR	Capgemini SE PAR:CAP	26.6B EUR	1.2	15.8	8.8	11.2

			Revenue Growth
SE	Knowit AB (publ) STO:KNOW	Average P/S: 3.4 0.6	-1%
IE	Accenture PLC NYSE:ACN	3.5	24%
US	International Business Machines Corp NYSE:IBM	3.3	12%
IN	Tata Consultancy Services Ltd NSE:TCS	6.2	28%
IN	Infosys Ltd NSE:INFY	5	26%
IN	HCL Technologies Ltd NSE:HCLTECH	4.5	32%
US	Gartner Inc NYSE:IT	6.6	28%
US	Cognizant Technology Solutions Corp NASDAQ:CTSH	2	17%
IN	Wipro Ltd NSE:WIPRO	3.4	17%
JP	Fujitsu Ltd TSE:6702	1.3	6%
FR	Capgemini SE PAR:CAP	1.2	9%

			Earnings Growth
SE	Knowit AB (publ) STO:KNOW	Average P/E: 26.7 23.1	53%
IE	Accenture PLC NYSE:ACN	30.9	34%
US	International Business Machines Corp NYSE:IBM	32.2	38%
IN	Tata Consultancy Services Ltd NSE:TCS	32.4	34%
IN	Infosys Ltd NSE:INFY	29.2	29%
IN	HCL Technologies Ltd NSE:HCLTECH	30.6	38%
US	Gartner Inc NYSE:IT	37.9	36%
US	Cognizant Technology Solutions Corp NASDAQ:CTSH	17.5	30%
IN	Wipro Ltd NSE:WIPRO	25.4	36%
JP	Fujitsu Ltd TSE:6702	19	25%
FR	Capgemini SE PAR:CAP	15.8	40%

			EBITDA Growth
SE	Knowit AB (publ) STO:KNOW	Average EV/EBITDA: 17.8 17.8	11%
IE	Accenture PLC NYSE:ACN	18	26%
US	International Business Machines Corp NYSE:IBM	17.8	36%
IN	Tata Consultancy Services Ltd NSE:TCS	22.3	33%
IN	Infosys Ltd NSE:INFY	20.6	34%
IN	HCL Technologies Ltd NSE:HCLTECH	20	32%
US	Gartner Inc NYSE:IT	30.4	42%
US	Cognizant Technology Solutions Corp NASDAQ:CTSH	12.9	18%
IN	Wipro Ltd NSE:WIPRO	15	24%
JP	Fujitsu Ltd TSE:6702	12.8	27%
FR	Capgemini SE PAR:CAP	8.8	17%

			EBIT Growth
SE	Knowit AB (publ) STO:KNOW	Average EV/EBIT: 22 17.8	54%
IE	Accenture PLC NYSE:ACN	21.9	29%
US	International Business Machines Corp NYSE:IBM	27.1	47%
IN	Tata Consultancy Services Ltd NSE:TCS	24.1	37%
IN	Infosys Ltd NSE:INFY	23.5	36%
IN	HCL Technologies Ltd NSE:HCLTECH	24.1	33%
US	Gartner Inc NYSE:IT	35.7	41%
US	Cognizant Technology Solutions Corp NASDAQ:CTSH	12.9	20%
IN	Wipro Ltd NSE:WIPRO	18.4	28%
JP	Fujitsu Ltd TSE:6702	25.7	N/A
FR	Capgemini SE PAR:CAP	11.2	26%

US		Fubotv Inc NYSE:FUBO	Media
US		Bank of America Corp NYSE:BAC	Banking
US		Palantir Technologies Inc NYSE:PLTR	Technology
US	C	C3.ai Inc NYSE:AI	Technology
US		Uber Technologies Inc NYSE:UBER	Road & Rail
CN		NIO Inc NYSE:NIO	Automobiles
US		Fluor Corp NYSE:FLR	Construction
US		Jacobs Engineering Group Inc NYSE:J	Professional Services
US		TopBuild Corp NYSE:BLD	Consumer products
US		Abbott Laboratories NYSE:ABT	Health Care
US		Chevron Corp NYSE:CVX	Energy
US		Occidental Petroleum Corp NYSE:OXY	Energy
US		Matrix Service Co NASDAQ:MTRX	Construction
US		Automatic Data Processing Inc NASDAQ:ADP	Technology
US		Qualcomm Inc NASDAQ:QCOM	Semiconductors
US		Ambarella Inc NASDAQ:AMBA	Semiconductors

Knowit AB (publ)
STO:KNOW

Relative Value

Valuation Multiples

Multiples Across Competitors

KNOW Competitors Multiples
Knowit AB (publ) Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	128.4 189.4
Price Target

Knowit AB (publ) STO:KNOW

Relative Value

Valuation Multiples

Multiples Across Competitors

KNOW Competitors Multiples Knowit AB (publ) Competitors

See Also

Company

Help

Tools

Stocks

Knowit AB (publ)
STO:KNOW

KNOW Competitors Multiples
Knowit AB (publ) Competitors