B

Brain+ A/S
CSE:BRAINP

Watchlist Manager
Brain+ A/S
CSE:BRAINP
Watchlist
Price: 0.002 DKK 11.11%
Market Cap: kr2.3m

Relative Value

The Relative Value of one BRAINP stock under the Base Case scenario is 0.011 DKK. Compared to the current market price of 0.002 DKK, Brain+ A/S is Undervalued by 81%.

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.

BRAINP Relative Value
Base Case
0.011 DKK
Undervaluation 81%
Relative Value
Price
B
Worst Case
Base Case
Best Case

Multiples Across Competitors

BRAINP Competitors Multiples
Brain+ A/S Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Brain+ A/S
CSE:BRAINP
2.3m DKK 0.9 -0.2 0.3 0.2
US
Cerner Corp
LSE:0R00
31.3B USD 5.4 53.1 21.9 43.2
US
Veeva Systems Inc
NYSE:VEEV
30.2B USD 9.8 35.1 25.3 26.5
AU
Pro Medicus Ltd
ASX:PME
16.7B AUD 75.7 144.9 99.8 99.8
JP
M3 Inc
TSE:2413
1.2T JPY 3.5 24 11.9 14.5
US
Doximity Inc
NYSE:DOCS
5.2B USD 8.4 20.6 16.8 17.6
SE
Sectra AB
STO:SECT B
40.2B SEK 18 62.2 -122.4 -122.4
US
Waystar Holding Corp
NASDAQ:WAY
4.2B USD 4.1 37.9 13.1 20.6
CN
Winning Health Technology Group Co Ltd
SZSE:300253
23.6B CNY 10.9 -76.6 -151.4 -151.4
IN
Inventurus Knowledge Solutions Ltd
NSE:IKS
291.7B INR 11 60.3 37.1 43.2
US
Vocera Communications Inc
F:V00
2.4B EUR 11.9 -328 267.9 4 290.1
P/E Multiple
Earnings Growth PEG
DK
B
Brain+ A/S
CSE:BRAINP
Average P/E: 54.8
Negative Multiple: -0.2
N/A N/A
US
C
Cerner Corp
LSE:0R00
53.1
N/A N/A
US
Veeva Systems Inc
NYSE:VEEV
35.1
32%
1.1
AU
Pro Medicus Ltd
ASX:PME
144.9
32%
4.5
JP
M3 Inc
TSE:2413
24
16%
1.5
US
Doximity Inc
NYSE:DOCS
20.6
18%
1.1
SE
Sectra AB
STO:SECT B
62.2
17%
3.7
US
W
Waystar Holding Corp
NASDAQ:WAY
37.9
N/A N/A
CN
Winning Health Technology Group Co Ltd
SZSE:300253
Negative Multiple: -76.6
69%
N/A
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
60.3
31%
1.9
US
V
Vocera Communications Inc
F:V00
Negative Multiple: -328 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
B
Brain+ A/S
CSE:BRAINP
Average EV/EBITDA: 54.9
0.3
N/A N/A
US
C
Cerner Corp
LSE:0R00
21.9
N/A N/A
US
Veeva Systems Inc
NYSE:VEEV
25.3
38%
0.7
AU
Pro Medicus Ltd
ASX:PME
99.8
32%
3.1
JP
M3 Inc
TSE:2413
11.9
14%
0.9
US
Doximity Inc
NYSE:DOCS
16.8
23%
0.7
SE
Sectra AB
STO:SECT B
Negative Multiple: -122.4 N/A N/A
US
W
Waystar Holding Corp
NASDAQ:WAY
13.1
24%
0.5
CN
Winning Health Technology Group Co Ltd
SZSE:300253
Negative Multiple: -151.4
36%
N/A
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
37.1
24%
1.5
US
V
Vocera Communications Inc
F:V00
267.9
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
B
Brain+ A/S
CSE:BRAINP
Average EV/EBIT: 506.2
0.2
N/A N/A
US
C
Cerner Corp
LSE:0R00
43.2
N/A N/A
US
Veeva Systems Inc
NYSE:VEEV
26.5
39%
0.7
AU
Pro Medicus Ltd
ASX:PME
99.8
31%
3.2
JP
M3 Inc
TSE:2413
14.5
N/A N/A
US
Doximity Inc
NYSE:DOCS
17.6
25%
0.7
SE
Sectra AB
STO:SECT B
Negative Multiple: -122.4 N/A N/A
US
W
Waystar Holding Corp
NASDAQ:WAY
20.6
58%
0.4
CN
Winning Health Technology Group Co Ltd
SZSE:300253
Negative Multiple: -151.4
47%
N/A
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
43.2
26%
1.7
US
V
Vocera Communications Inc
F:V00
4 290.1
N/A N/A