Crescent NV
XBRU:OPTI

Watchlist Manager
Crescent NV Logo
Crescent NV
XBRU:OPTI
Watchlist
Price: 0.0102 EUR 2% Market Closed
Market Cap: 20.3m EUR
Have any thoughts about
Crescent NV?
Write Note
Section:
 

Relative Value

The Relative Value of one OPTI stock under the Base Case scenario is 0.0172 EUR. Compared to the current market price of 0.0102 EUR, Crescent NV is Undervalued by 41%.

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.

OPTI Relative Value
Base Case
0.0172 EUR
Undervaluation 41%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2.1
P/S
P/S
Price to Sales
2.1
vs History
61
vs Industry
38
Median 3Y
2
Median 5Y
2.2
Industry
2
Forward
1.1
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-6.2
Median 5Y
-8.2
Industry
28.7
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
0
Median 3Y
-110.3
Median 5Y
-56.3
Industry
15.5
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-14
Median 5Y
-14
Industry
17.1
More Details
11.2
P/B
P/B
Price to Book Value
11.2
vs History
11
vs Industry
4
Median 3Y
6
Median 5Y
5.9
Industry
2.2
More Details
1.9
EV/S
EV/S
Enterprise Value to Sales
1.9
vs History
80
vs Industry
34
Median 3Y
2
Median 5Y
2.3
Industry
2
Forward
1
More Details
5
EV/GP
EV/GP
Enterprise Value to Gross Profit
5
vs History
90
vs Industry
36
Median 3Y
5.7
Median 5Y
7.2
Industry
6.6
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
-6.6
Median 5Y
-15.2
Industry
16.1
Forward
18
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-7.9
Median 5Y
-10.5
Industry
22.9
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
0
Median 3Y
-114.6
Median 5Y
-51.9
Industry
14
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-35.3
Median 5Y
-29.5
Industry
14.2
More Details
2.2
EV/IC
EV/IC
Enterprise Value to IC
2.2
vs History
50
vs Industry
38
Median 3Y
1.9
Median 5Y
2.2
Industry
1.8
More Details

Multiples Across Competitors

OPTI Competitors Multiples
Crescent NV 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
BE
Crescent NV
XBRU:OPTI
20.3m EUR 2.1 -4.4 -4.5 -3.2
US
Cisco Systems Inc
NASDAQ:CSCO
232.6B USD 4.4 24.6 16.9 21.1
US
Arista Networks Inc
NYSE:ANET
141.7B USD 21.3 52.7 47.2 48.2
US
Motorola Solutions Inc
NYSE:MSI
79.2B USD 7.3 49.6 27.6 31
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
297.7B SEK 1.2 -218.1 9.3 14.3
FI
Nokia Oyj
OMXH:NOKIA
23.2B EUR 1.2 56 6.5 10.8
CN
ZTE Corp
SZSE:000063
172.9B CNY 1.4 18.4 16.3 16.3
US
Ubiquiti Inc
NYSE:UI
20.8B USD 10.4 53.6 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
14.7B USD 5.2 25.9 17.5 20.4
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
BE
Crescent NV
XBRU:OPTI
Average P/E: 40.3
Negative Multiple: -4.4 		N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
24.6
68%
0.4
US
Arista Networks Inc
NYSE:ANET
52.7
77%
0.7
US
Motorola Solutions Inc
NYSE:MSI
49.6
58%
0.9
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
Negative Multiple: -218.1 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
53.6
76%
0.7
CN
Zhongji Innolight Co Ltd
SZSE:300308
37.9
381%
0.1
US
F5 Inc
NASDAQ:FFIV
25.9
75%
0.3
TW
Accton Technology Corp
TWSE:2345
43.8
92%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
BE
Crescent NV
XBRU:OPTI
Average EV/EBITDA: 24.7
Negative Multiple: -4.5 		N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
16.9
46%
0.4
US
Arista Networks Inc
NYSE:ANET
47.2
94%
0.5
US
Motorola Solutions Inc
NYSE:MSI
27.6
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
BE
Crescent NV
XBRU:OPTI
Average EV/EBIT: 27.2
Negative Multiple: -3.2 		N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
21.1
62%
0.3
US
Arista Networks Inc
NYSE:ANET
48.2
92%
0.5
US
Motorola Solutions Inc
NYSE:MSI
31
56%
0.6
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
14.3
66%
0.2
FI
Nokia Oyj
OMXH:NOKIA
10.8
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
20.4
78%
0.3
TW
Accton Technology Corp
TWSE:2345
34.9
75%
0.5

See Also

Summary
OPTI intrinsic value, competitors valuation, and company profile.
DCF Valuation
OPTI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
OPTI stock valuation using valuation multiples.
Wall Street Estimates
OPTI 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
OPTI 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 210,400+ 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 Wide Economic Moat 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.