Aquaporin A/S
CSE:AQP

Watchlist Manager
Aquaporin A/S Logo
Aquaporin A/S
CSE:AQP
Watchlist
Price: 3.49 DKK -4.64% Market Closed
Market Cap: 81.2m DKK
Section:
 

Relative Value

The Relative Value of one AQP stock under the Base Case scenario is 0.79 DKK. Compared to the current market price of 3.49 DKK, Aquaporin A/S is Overvalued by 77%.

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
Base Case
0.79 DKK
Overvaluation 77%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

8.9
P/S
P/S
Price to Sales
8.9
vs History
92
vs Industry
2
Median 3Y
21.1
Median 5Y
27.4
Industry
1.8
Forward
0.2
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-8
Median 5Y
-7.1
Industry
22.6
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
Median 3Y
-6.8
Median 5Y
-7.3
Industry
15.2
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-5.6
Median 5Y
-6
Industry
21.7
More Details
0.5
P/B
P/B
Price to Book Value
0.5
vs History
96
vs Industry
51
Median 3Y
2.8
Median 5Y
3.5
Industry
2
More Details
14.1
EV/S
EV/S
Enterprise Value to Sales
14.1
vs History
74
vs Industry
3
Median 3Y
22.1
Median 5Y
27.4
Industry
1.9
Forward
0.3
More Details
29
EV/GP
EV/GP
Enterprise Value to Gross Profit
29
vs History
90
vs Industry
4
Median 3Y
60.3
Median 5Y
90.3
Industry
6.7
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
-10.5
Median 5Y
-9.9
Industry
13
Forward
7.4
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-8.1
Median 5Y
-8.1
Industry
17.4
Forward
132.9
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
Median 3Y
-6.6
Median 5Y
-6.9
Industry
15.4
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-5.7
Median 5Y
-6.3
Industry
19.3
More Details
0.5
EV/IC
EV/IC
Enterprise Value to IC
0.5
vs History
96
vs Industry
44
Median 3Y
2.1
Median 5Y
3.2
Industry
1.5
More Details

Multiples Across Competitors

AQP Competitors Multiples
Aquaporin A/S 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
DK
Aquaporin A/S
CSE:AQP
81.2m DKK 8.9 -2.1 -3.5 -3.5
CN
Ubtech Robotics Corp Ltd
HKEX:9880
56.3B HKD 35.4 -51.4 -52.7 -52.7
CN
Guangdong Dtech Technology Co Ltd
SZSE:301377
46.4B CNY 24.3 137.7 129.7 129.7
CN
Suzhou Kematek Inc
SZSE:301611
27.7B CNY 27.9 80.6 71.2 71.2
KR
Doosan Robotics Inc
KRX:454910
5.3T KRW 170.7 -95.5 -106.5 -94
CN
Farsoon Technologies Co Ltd
SSE:688433
24.4B CNY 44.8 643 3 310.9 3 310.9
FI
Hiab Oyj
F:C1C1
2.6B EUR 1.7 -104.4 4.5 10.2
US
Crane NXT Co
NYSE:CXT
2.7B USD 1.7 17.5 9.5 13
FI
Kalmar Oyj
OMXH:KALMAR
2.1B EUR 1.2 14.6 8.2 10.8
CN
Bozhon Precision Industry Technology Co Ltd
SSE:688097
14.6B CNY 2.7 30.7 44.6 44.6
CN
SBT Ultrasonic Technology Co Ltd
SSE:688392
13.2B CNY 19 83 85.6 85.6
P/E Multiple
Earnings Growth PEG
DK
Aquaporin A/S
CSE:AQP
Average P/E: 143.9
Negative Multiple: -2.1 		N/A N/A
CN
U
Ubtech Robotics Corp Ltd
HKEX:9880
Negative Multiple: -51.4 N/A N/A
CN
G
Guangdong Dtech Technology Co Ltd
SZSE:301377
137.7
48%
2.9
CN
S
Suzhou Kematek Inc
SZSE:301611
80.6
N/A N/A
KR
D
Doosan Robotics Inc
KRX:454910
Negative Multiple: -95.5 N/A N/A
CN
F
Farsoon Technologies Co Ltd
SSE:688433
643
36%
17.9
FI
Hiab Oyj
F:C1C1
Negative Multiple: -104.4
-45%
N/A
US
Crane NXT Co
NYSE:CXT
17.5
19%
0.9
FI
K
Kalmar Oyj
OMXH:KALMAR
14.6
11%
1.3
CN
Bozhon Precision Industry Technology Co Ltd
SSE:688097
30.7
30%
1
CN
S
SBT Ultrasonic Technology Co Ltd
SSE:688392
83
59%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
Aquaporin A/S
CSE:AQP
Average EV/EBITDA: 458
Negative Multiple: -3.5 		N/A N/A
CN
U
Ubtech Robotics Corp Ltd
HKEX:9880
Negative Multiple: -52.7 N/A N/A
CN
G
Guangdong Dtech Technology Co Ltd
SZSE:301377
129.7
64%
2
CN
S
Suzhou Kematek Inc
SZSE:301611
71.2
N/A N/A
KR
D
Doosan Robotics Inc
KRX:454910
Negative Multiple: -106.5 N/A N/A
CN
F
Farsoon Technologies Co Ltd
SSE:688433
3 310.9
N/A N/A
FI
Hiab Oyj
F:C1C1
4.5
-13%
N/A
US
Crane NXT Co
NYSE:CXT
9.5
8%
1.2
FI
K
Kalmar Oyj
OMXH:KALMAR
8.2
8%
1
CN
Bozhon Precision Industry Technology Co Ltd
SSE:688097
44.6
33%
1.4
CN
S
SBT Ultrasonic Technology Co Ltd
SSE:688392
85.6
123%
0.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
Aquaporin A/S
CSE:AQP
Average EV/EBIT: 459.5
Negative Multiple: -3.5 		N/A N/A
CN
U
Ubtech Robotics Corp Ltd
HKEX:9880
Negative Multiple: -52.7 N/A N/A
CN
G
Guangdong Dtech Technology Co Ltd
SZSE:301377
129.7
61%
2.1
CN
S
Suzhou Kematek Inc
SZSE:301611
71.2
N/A N/A
KR
D
Doosan Robotics Inc
KRX:454910
Negative Multiple: -94 N/A N/A
CN
F
Farsoon Technologies Co Ltd
SSE:688433
3 310.9
N/A N/A
FI
Hiab Oyj
F:C1C1
10.2
9%
1.1
US
Crane NXT Co
NYSE:CXT
13
13%
1
FI
K
Kalmar Oyj
OMXH:KALMAR
10.8
11%
1
CN
Bozhon Precision Industry Technology Co Ltd
SSE:688097
44.6
33%
1.4
CN
S
SBT Ultrasonic Technology Co Ltd
SSE:688392
85.6
96%
0.9

See Also

Summary
AQP intrinsic value, competitors valuation, and company profile.
DCF Valuation
AQP stock valuation using Discount Cash Flow valuation method.
Relative Valuation
AQP stock valuation using valuation multiples.
Wall Street Estimates
AQP 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
AQP 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 304,500+ value investors using Alpha Spread
Create 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

© 2025 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.