Ls Telcom AG
XETRA:LSX

Watchlist Manager
Ls Telcom AG Logo
Ls Telcom AG
XETRA:LSX
Watchlist
Price: 4.84 EUR
Market Cap: 28.2m EUR

Relative Value

The Relative Value of one LSX stock under the Base Case scenario is 6.11 EUR. Compared to the current market price of 4.84 EUR, Ls Telcom AG is Undervalued by 21%.

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.

LSX Relative Value
Base Case
6.11 EUR
Undervaluation 21%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
39
vs Industry
69
Median 3Y
0.6
Median 5Y
0.7
Industry
2.4
Forward
0.6
vs History
vs Industry
34
Median 3Y
-4.9
Median 5Y
-5.6
Industry
22.4
Forward
114.3
vs History
57
vs Industry
56
Median 3Y
5.2
Median 5Y
5.3
Industry
16.9
vs History
12
vs Industry
32
Median 3Y
-6.7
Median 5Y
3.2
Industry
20.9
vs History
23
vs Industry
47
Median 3Y
1.5
Median 5Y
1.7
Industry
2.9
vs History
31
vs Industry
63
Median 3Y
0.6
Median 5Y
0.7
Industry
2.4
Forward
0.7
vs History
34
vs Industry
80
Median 3Y
0.8
Median 5Y
0.9
Industry
4.8
vs History
19
vs Industry
34
Median 3Y
4.1
Median 5Y
5.3
Industry
12.7
Forward
5.5
vs History
vs Industry
8
Median 3Y
9.4
Median 5Y
9.4
Industry
16.2
Forward
33.4
vs History
26
vs Industry
51
Median 3Y
5.1
Median 5Y
5.1
Industry
15.6
vs History
vs Industry
Median 3Y
-20.6
Median 5Y
8.2
Industry
18.3
vs History
25
vs Industry
62
Median 3Y
0.8
Median 5Y
0.9
Industry
2.4

Multiples Across Competitors

LSX Competitors Multiples
Ls Telcom AG Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
Ls Telcom AG
XETRA:LSX
26.9m EUR 0.8 -7.8 8.7 -13.2
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
290.2B EUR 8.5 92.8 30.3 35.1
US
Salesforce Inc
NYSE:CRM
265.9B USD 7 42.9 23.4 34
US
Palantir Technologies Inc
NYSE:PLTR
205.2B USD 71.6 444 584.8 644.3
US
Adobe Inc
NASDAQ:ADBE
174.4B USD 7.9 25.8 19.3 21.3
US
Intuit Inc
NASDAQ:INTU
172.1B USD 10 56.7 36.1 43.3
US
NCR Corp
LSE:0K45
131.5B USD 46.5 139.5 390.2 3 216.8
US
Applovin Corp
NASDAQ:APP
89B USD 18.9 56.4 39.5 49
US
Microstrategy Inc
NASDAQ:MSTR
79.8B USD 172.1 -68.4 -1 918.6 -1 377.3
US
Cadence Design Systems Inc
NASDAQ:CDNS
71.9B USD 15.5 68.1 45.1 51.5
P/S Multiple
Revenue Growth P/S to Growth
DE
Ls Telcom AG
XETRA:LSX
Average P/S: 21 297.3
0.8
7%
0.1
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.5
13%
0.7
US
Salesforce Inc
NYSE:CRM
7
10%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
71.6
32%
2.2
US
Adobe Inc
NASDAQ:ADBE
7.9
10%
0.8
US
Intuit Inc
NASDAQ:INTU
10
13%
0.8
US
N
NCR Corp
LSE:0K45
46.5
-9%
N/A
US
Applovin Corp
NASDAQ:APP
18.9
21%
0.9
US
Microstrategy Inc
NASDAQ:MSTR
172.1
3%
57.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
15.5
13%
1.2
P/E Multiple
Earnings Growth PEG
DE
Ls Telcom AG
XETRA:LSX
Average P/E: 115.8
Negative Multiple: -7.8
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
92.8
49%
1.9
US
Salesforce Inc
NYSE:CRM
42.9
31%
1.4
US
Palantir Technologies Inc
NYSE:PLTR
444
71%
6.3
US
Adobe Inc
NASDAQ:ADBE
25.8
27%
1
US
Intuit Inc
NASDAQ:INTU
56.7
35%
1.6
US
N
NCR Corp
LSE:0K45
139.5
-49%
N/A
US
Applovin Corp
NASDAQ:APP
56.4
39%
1.4
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -68.4 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
68.1
32%
2.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Ls Telcom AG
XETRA:LSX
Average EV/EBITDA: 130.8
8.7
22%
0.4
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
30.3
19%
1.6
US
Salesforce Inc
NYSE:CRM
23.4
23%
1
US
Palantir Technologies Inc
NYSE:PLTR
584.8
105%
5.6
US
Adobe Inc
NASDAQ:ADBE
19.3
17%
1.1
US
Intuit Inc
NASDAQ:INTU
36.1
29%
1.2
US
N
NCR Corp
LSE:0K45
390.2
12%
32.5
US
Applovin Corp
NASDAQ:APP
39.5
38%
1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 918.6 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
45.1
25%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Ls Telcom AG
XETRA:LSX
Average EV/EBIT: 511.9
Negative Multiple: -13.2
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
35.1
21%
1.7
US
Salesforce Inc
NYSE:CRM
34
32%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
644.3
108%
6
US
Adobe Inc
NASDAQ:ADBE
21.3
20%
1.1
US
Intuit Inc
NASDAQ:INTU
43.3
35%
1.2
US
N
NCR Corp
LSE:0K45
3 216.8
84%
38.3
US
Applovin Corp
NASDAQ:APP
49
40%
1.2
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 377.3 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
51.5
27%
1.9