Micro Systemation AB (publ)
STO:MSAB B

Watchlist Manager
Micro Systemation AB (publ) Logo
Micro Systemation AB (publ)
STO:MSAB B
Watchlist
Price: 61 SEK 4.45% Market Closed
Market Cap: 1.1B SEK

Relative Value

The Relative Value of one MSAB B stock under the Base Case scenario is 87.59 SEK. Compared to the current market price of 61 SEK, Micro Systemation AB (publ) is Undervalued by 30%.

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.

MSAB B Relative Value
Base Case
87.59 SEK
Undervaluation 30%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

MSAB B Competitors Multiples
Micro Systemation AB (publ) 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
Micro Systemation AB (publ)
STO:MSAB B
1.1B SEK 2.6 26.6 19.5 19.5
US
Microsoft Corp
NASDAQ:MSFT
3.4T USD 11.4 32 19 24.6
US
Oracle Corp
NYSE:ORCL
512.7B USD 8.4 33.4 22.6 30.9
US
ServiceNow Inc
NYSE:NOW
132.5B USD 10.5 76.5 52.8 73.2
US
Palo Alto Networks Inc
NASDAQ:PANW
124.7B USD 13.1 111.8 74.8 95.4
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
114B USD 25 -362.8 -1 979.5 -346.8
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.5 25.7 43.3
US
Fortinet Inc
NASDAQ:FTNT
57.3B USD 8.8 30.6 25.2 27.1
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
33.3B USD 11.7 -809.8 11 943.1 -235.6
IL
Cyberark Software Ltd
NASDAQ:CYBR
22.3B USD 17.2 -98.7 -2 041.5 -160.5
P/E Multiple
Earnings Growth PEG
SE
Micro Systemation AB (publ)
STO:MSAB B
Average P/E: 137.8
26.6
22%
1.2
US
Microsoft Corp
NASDAQ:MSFT
32
18%
1.8
US
Oracle Corp
NYSE:ORCL
33.4
36%
0.9
US
ServiceNow Inc
NYSE:NOW
76.5
-10%
N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
111.8
46%
2.4
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -362.8 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.5
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
30.6
12%
2.6
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -809.8 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -98.7 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Micro Systemation AB (publ)
STO:MSAB B
Average EV/EBITDA: 1 383.5
19.5
14%
1.4
US
Microsoft Corp
NASDAQ:MSFT
19
20%
1
US
Oracle Corp
NYSE:ORCL
22.6
43%
0.5
US
ServiceNow Inc
NYSE:NOW
52.8
53%
1
US
Palo Alto Networks Inc
NASDAQ:PANW
74.8
41%
1.8
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -1 979.5
184%
N/A
US
V
VMware Inc
XETRA:BZF1
25.7
19%
1.4
US
Fortinet Inc
NASDAQ:FTNT
25.2
17%
1.5
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
11 943.1
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 041.5 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Micro Systemation AB (publ)
STO:MSAB B
Average EV/EBIT: 86.3
19.5
15%
1.3
US
Microsoft Corp
NASDAQ:MSFT
24.6
17%
1.4
US
Oracle Corp
NYSE:ORCL
30.9
38%
0.8
US
ServiceNow Inc
NYSE:NOW
73.2
65%
1.1
US
Palo Alto Networks Inc
NASDAQ:PANW
95.4
50%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -346.8 N/A N/A
US
V
VMware Inc
XETRA:BZF1
43.3
30%
1.4
US
Fortinet Inc
NASDAQ:FTNT
27.1
17%
1.6
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -235.6 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -160.5 N/A N/A