Aquaporin A/S
CSE:AQP

Watchlist Manager
Aquaporin A/S Logo
Aquaporin A/S
CSE:AQP
Watchlist
Price: 10.5 DKK -2.78% Market Closed
Market Cap: 244.2m DKK

Relative Value

The Relative Value of one AQP stock under the Base Case scenario is hidden DKK. Compared to the current market price of 10.5 DKK, Aquaporin A/S is hidden .

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.

AQP Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
94
vs Industry
2
Median 3Y
22.7
Median 5Y
31.8
Industry
1.7
Forward
1.2
vs History
vs Industry
Median 3Y
-10
Median 5Y
-8.1
Industry
22.2
Forward
-1.7
vs History
vs Industry
Median 3Y
-6.3
Median 5Y
-8
Industry
15.2
vs History
vs Industry
Median 3Y
-5.2
Median 5Y
-6.2
Industry
21.3
vs History
98
vs Industry
51
Median 3Y
3.4
Median 5Y
3.8
Industry
1.9
vs History
94
vs Industry
3
Median 3Y
22.7
Median 5Y
29.4
Industry
1.8
Forward
0.9
vs History
98
vs Industry
4
Median 3Y
86.2
Median 5Y
96.7
Industry
6.5
vs History
vs Industry
Median 3Y
-10.6
Median 5Y
-10.7
Industry
12.6
Forward
-4.6
vs History
vs Industry
Median 3Y
-10.6
Median 5Y
-9.9
Industry
16.8
Forward
-3.3
vs History
vs Industry
Median 3Y
-6.6
Median 5Y
-7.6
Industry
15.2
vs History
vs Industry
Median 3Y
-5.7
Median 5Y
-6.6
Industry
18.6
vs History
98
vs Industry
44
Median 3Y
3
Median 5Y
3.5
Industry
1.4

Multiples Across Competitors

AQP Competitors Multiples
Aquaporin A/S Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Aquaporin A/S
CSE:AQP
244.2m DKK 10.6 -12.3 -10.2 -10.2
CN
Ubtech Robotics Corp Ltd
HKEX:9880
36.7B HKD 25.7 -29.9 -29.9 -29.9
FI
Hiab Oyj
F:C1C1
3B EUR 1.5 2.9 5.9 12.8
US
Crane NXT Co
NYSE:CXT
3.3B USD 2.2 19.7 10.5 13.8
CN
Suzhou Kematek Inc
SZSE:301611
22.6B CNY 26.3 72.6 64.7 64.7
KR
Doosan Robotics Inc
KRX:454910
4T KRW 96.4 -92.1 -93.1 -80.2
CN
Guangdong Dtech Technology Co Ltd
SZSE:301377
18.6B CNY 11.1 71.9 62.2 62.2
FI
Kalmar Oyj
OMXH:KALMAR
2.1B EUR 1.3 16.6 9 12.5
CN
Farsoon Technologies Co Ltd
SSE:688433
14.5B CNY 37.2 407.3 678.2 678.2
IN
LMW Ltd
NSE:LMW
167.8B INR 4 57.7 46.4 65.1
CN
Guangdong Huicheng Vacuum Technology Co Ltd
SZSE:301392
13.2B CNY 24.2 199.6 188.6 188.6
P/E Multiple
Earnings Growth PEG
DK
Aquaporin A/S
CSE:AQP
Average P/E: 106
Negative Multiple: -12.3
N/A N/A
CN
U
Ubtech Robotics Corp Ltd
HKEX:9880
Negative Multiple: -29.9 N/A N/A
FI
Hiab Oyj
F:C1C1
2.9
-46%
N/A
US
Crane NXT Co
NYSE:CXT
19.7
20%
1
CN
S
Suzhou Kematek Inc
SZSE:301611
72.6
N/A N/A
KR
D
Doosan Robotics Inc
KRX:454910
Negative Multiple: -92.1 N/A N/A
CN
G
Guangdong Dtech Technology Co Ltd
SZSE:301377
71.9
N/A N/A
FI
K
Kalmar Oyj
OMXH:KALMAR
16.6
10%
1.7
CN
F
Farsoon Technologies Co Ltd
SSE:688433
407.3
N/A N/A
IN
LMW Ltd
NSE:LMW
57.7
-8%
N/A
CN
Guangdong Huicheng Vacuum Technology Co Ltd
SZSE:301392
199.6
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
Aquaporin A/S
CSE:AQP
Average EV/EBITDA: 133.2
Negative Multiple: -10.2
N/A N/A
CN
U
Ubtech Robotics Corp Ltd
HKEX:9880
Negative Multiple: -29.9 N/A N/A
FI
Hiab Oyj
F:C1C1
5.9
-14%
N/A
US
Crane NXT Co
NYSE:CXT
10.5
8%
1.3
CN
S
Suzhou Kematek Inc
SZSE:301611
64.7
N/A N/A
KR
D
Doosan Robotics Inc
KRX:454910
Negative Multiple: -93.1 N/A N/A
CN
G
Guangdong Dtech Technology Co Ltd
SZSE:301377
62.2
N/A N/A
FI
K
Kalmar Oyj
OMXH:KALMAR
9
6%
1.5
CN
F
Farsoon Technologies Co Ltd
SSE:688433
678.2
N/A N/A
IN
LMW Ltd
NSE:LMW
46.4
-10%
N/A
CN
Guangdong Huicheng Vacuum Technology Co Ltd
SZSE:301392
188.6
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
Aquaporin A/S
CSE:AQP
Average EV/EBIT: 137.2
Negative Multiple: -10.2
N/A N/A
CN
U
Ubtech Robotics Corp Ltd
HKEX:9880
Negative Multiple: -29.9 N/A N/A
FI
Hiab Oyj
F:C1C1
12.8
7%
1.8
US
Crane NXT Co
NYSE:CXT
13.8
14%
1
CN
S
Suzhou Kematek Inc
SZSE:301611
64.7
N/A N/A
KR
D
Doosan Robotics Inc
KRX:454910
Negative Multiple: -80.2 N/A N/A
CN
G
Guangdong Dtech Technology Co Ltd
SZSE:301377
62.2
N/A N/A
FI
K
Kalmar Oyj
OMXH:KALMAR
12.5
8%
1.6
CN
F
Farsoon Technologies Co Ltd
SSE:688433
678.2
N/A N/A
IN
LMW Ltd
NSE:LMW
65.1
-17%
N/A
CN
Guangdong Huicheng Vacuum Technology Co Ltd
SZSE:301392
188.6
56%
3.4