W

W5 Solutions AB (publ)
STO:W5

Watchlist Manager
W5 Solutions AB (publ)
STO:W5
Watchlist
Price: 39.55 SEK -0.25% Market Closed
Market Cap: 599m SEK
Have any thoughts about
W5 Solutions AB (publ)?
Write Note
Section:
 

Relative Value

The Relative Value of one W5 stock under the Base Case scenario is 123.5 SEK. Compared to the current market price of 39.55 SEK, W5 Solutions AB (publ) is Undervalued by 68%.

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.

W5 Relative Value
Base Case
123.5 SEK
Undervaluation 68%
Relative Value
Price
W
Worst Case
Base Case
Best Case

Valuation Multiples

1.5
P/S
P/S
Price to Sales
1.5
vs History
86
vs Industry
51
Median 3Y
3.3
Median 5Y
3.3
Industry
3.7
Forward
1.4
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
52.7
Median 5Y
52.7
Industry
33.3
Forward
-111.3
More Details
23.7
P/OCF
P/OCF
Price to OCF
23.7
vs History
45
vs Industry
27
Median 3Y
16.4
Median 5Y
16.4
Industry
20.8
More Details
12.8
P/FCFE
P/FCFE
Price to FCFE
12.8
vs History
54
vs Industry
31
Median 3Y
13.3
Median 5Y
13.3
Industry
26
More Details
2.1
P/B
P/B
Price to Book Value
2.1
vs History
94
vs Industry
38
Median 3Y
4.9
Median 5Y
4.9
Industry
3.5
More Details
1.6
EV/S
EV/S
Enterprise Value to Sales
1.6
vs History
86
vs Industry
50
Median 3Y
3.3
Median 5Y
3.3
Industry
3.7
Forward
1.5
More Details
4.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
4.1
vs History
86
vs Industry
74
Median 3Y
5.8
Median 5Y
5.8
Industry
12.5
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
28
Median 5Y
28
Industry
19.5
Forward
16.7
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
40.6
Median 5Y
40.6
Industry
26.9
Forward
-55.5
More Details
24.9
EV/OCF
EV/OCF
Enterprise Value to OCF
24.9
vs History
43
vs Industry
28
Median 3Y
16.4
Median 5Y
16.4
Industry
21.9
More Details
34.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
34.7
vs History
43
vs Industry
22
Median 3Y
18.3
Median 5Y
18.3
Industry
30.6
More Details
1.3
EV/IC
EV/IC
Enterprise Value to IC
1.3
vs History
94
vs Industry
40
Median 3Y
3.8
Median 5Y
3.8
Industry
2.4
More Details

Multiples Across Competitors

W5 Competitors Multiples
W5 Solutions AB (publ) Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
W5 Solutions AB (publ)
STO:W5
599m SEK 1.5 -13.3 -14.5 -14.5
US
Golden Star Enterprises Ltd
OTC:GSPT
3.9T USD 56 898 980.1 -673 228.2 -2 452 239.5 -2 452 239.5
US
RTX Corp
LSE:0R2N
166.8B USD 2.1 35.4 19 32.1
US
Raytheon Technologies Corp
NYSE:RTX
164.2B USD 2.1 34.8 18.7 31.7
US
Lockheed Martin Corp
NYSE:LMT
133.6B USD 1.9 20 14.5 17
NL
Airbus SE
PAR:AIR
111.4B EUR 1.7 36.1 17.2 28.2
FR
Safran SA
PAR:SAF
92.6B EUR 3.6 56.5 18.1 24.8
US
Boeing Co
NYSE:BA
90.1B USD 1.2 -11.3 -27.1 -19.8
US
General Dynamics Corp
NYSE:GD
85.8B USD 1.9 23.6 16.5 19.5
US
Northrop Grumman Corp
NYSE:NOC
77.5B USD 1.9 32.6 20.9 30.8
US
TransDigm Group Inc
NYSE:TDG
76B USD 9.6 51.3 24.6 26.8
P/E Multiple
Earnings Growth
SE
W
W5 Solutions AB (publ)
STO:W5
Average P/E: 36.3
Negative Multiple: -13.3 		N/A
US
G
Golden Star Enterprises Ltd
OTC:GSPT
Negative Multiple: -673 228.2 N/A
US
RTX Corp
LSE:0R2N
35.4
187%
US
Raytheon Technologies Corp
NYSE:RTX
34.8
187%
US
Lockheed Martin Corp
NYSE:LMT
20
3%
NL
Airbus SE
PAR:AIR
36.1
81%
FR
Safran SA
PAR:SAF
56.5
22%
US
Boeing Co
NYSE:BA
Negative Multiple: -11.3 N/A
US
General Dynamics Corp
NYSE:GD
23.6
51%
US
Northrop Grumman Corp
NYSE:NOC
32.6
112%
US
TransDigm Group Inc
NYSE:TDG
51.3
82%
EV/EBITDA Multiple
EBITDA Growth
SE
W
W5 Solutions AB (publ)
STO:W5
Average EV/EBITDA: 18.7
Negative Multiple: -14.5
58%
US
G
Golden Star Enterprises Ltd
OTC:GSPT
Negative Multiple: -2 452 239.5 N/A
US
RTX Corp
LSE:0R2N
19
98%
US
Raytheon Technologies Corp
NYSE:RTX
18.7
98%
US
Lockheed Martin Corp
NYSE:LMT
14.5
8%
NL
Airbus SE
PAR:AIR
17.2
82%
FR
Safran SA
PAR:SAF
18.1
55%
US
Boeing Co
NYSE:BA
Negative Multiple: -27.1
858%
US
General Dynamics Corp
NYSE:GD
16.5
39%
US
Northrop Grumman Corp
NYSE:NOC
20.9
67%
US
TransDigm Group Inc
NYSE:TDG
24.6
33%
EV/EBIT Multiple
EBIT Growth
SE
W
W5 Solutions AB (publ)
STO:W5
Average EV/EBIT: 26.4
Negative Multiple: -14.5
1 043%
US
G
Golden Star Enterprises Ltd
OTC:GSPT
Negative Multiple: -2 452 239.5 N/A
US
RTX Corp
LSE:0R2N
32.1
240%
US
Raytheon Technologies Corp
NYSE:RTX
31.7
240%
US
Lockheed Martin Corp
NYSE:LMT
17
9%
NL
Airbus SE
PAR:AIR
28.2
114%
FR
Safran SA
PAR:SAF
24.8
78%
US
Boeing Co
NYSE:BA
Negative Multiple: -19.8 N/A
US
General Dynamics Corp
NYSE:GD
19.5
46%
US
Northrop Grumman Corp
NYSE:NOC
30.8
98%
US
TransDigm Group Inc
NYSE:TDG
26.8
33%

See Also

Summary
W5 intrinsic value, competitors valuation, and company profile.
DCF Valuation
W5 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
W5 stock valuation using valuation multiples.
Wall Street Estimates
W5 price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
W5 stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 197,600+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.