R

Resonant Inc
F:2EK

Watchlist Manager
Resonant Inc
F:2EK
Watchlist
Price: 4 EUR -0.5%
Market Cap: 268.8m EUR

Relative Value

2EK price has not been updated for more than 10 months. This may indicate that the stock has been delisted.

The Relative Value of one 2EK stock under the Base Case scenario is 1.61 EUR. Compared to the current market price of 4 EUR, Resonant Inc is Overvalued by 60%.

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.

2EK Relative Value
Base Case
1.61 EUR
Overvaluation 60%
Relative Value
Price
R
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
20
vs Industry
2
Median 3Y
0
Median 5Y
0
Industry
2
vs History
20
vs Industry
0
Median 3Y
0
Median 5Y
0
Industry
26.3
vs History
15
vs Industry
Median 3Y
0
Median 5Y
0
Industry
16
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
20.7
vs History
74
vs Industry
17
Median 3Y
3.9
Median 5Y
5.7
Industry
2.3
vs History
15
vs Industry
2
Median 3Y
0
Median 5Y
0
Industry
2.2
vs History
15
vs Industry
13
Median 3Y
0
Median 5Y
0
Industry
7.1
vs History
20
vs Industry
4
Median 3Y
0
Median 5Y
0
Industry
16.3
vs History
20
vs Industry
2
Median 3Y
0
Median 5Y
0
Industry
22.2
vs History
15
vs Industry
Median 3Y
0
Median 5Y
0
Industry
14.6
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
15.6
vs History
87
vs Industry
14
Median 3Y
3.8
Median 5Y
5.1
Industry
1.8

Multiples Across Competitors

2EK Competitors Multiples
Resonant Inc Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Resonant Inc
F:2EK
268.8m EUR 5.8 141.1 42.6 61.4
JP
Nakayo Inc
TSE:6715
111.4T JPY 6 383.2 7 956 708 364 019 -1 113 898.2
US
Cisco Systems Inc
NASDAQ:CSCO
299.9B USD 5.2 29 19.6 23.5
US
Arista Networks Inc
NYSE:ANET
147.6B USD 17.5 44 37.3 38
CN
Zhongji Innolight Co Ltd
SZSE:300308
507.6B CNY 16.1 59.4 50.2 50.2
US
Motorola Solutions Inc
NYSE:MSI
61.5B USD 5.4 29.1 21.9 24.7
FI
Nokia Oyj
OMXH:NOKIA
27.7B EUR 1.4 29.8 10.9 20.8
US
Ubiquiti Inc
NYSE:UI
32.1B USD 11.6 40.5 33.6 34.4
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
298.9B SEK 1.2 12.1 6.9 9.1
CN
ZTE Corp
SZSE:000063
182.1B CNY 1.4 31.2 34.2 34.2
US
Ciena Corp
NYSE:CIEN
25.2B USD 5.5 178.8 65 99.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
R
Resonant Inc
F:2EK
Average EV/EBITDA: 33 121.9
42.6
N/A N/A
JP
N
Nakayo Inc
TSE:6715
364 019
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
19.6
17%
1.2
US
Arista Networks Inc
NYSE:ANET
37.3
26%
1.4
CN
Zhongji Innolight Co Ltd
SZSE:300308
50.2
65%
0.8
US
Motorola Solutions Inc
NYSE:MSI
21.9
14%
1.6
FI
Nokia Oyj
OMXH:NOKIA
10.9
10%
1.1
US
Ubiquiti Inc
NYSE:UI
33.6
5%
6.7
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
6.9
4%
1.7
CN
ZTE Corp
SZSE:000063
34.2
20%
1.7
US
Ciena Corp
NYSE:CIEN
65
50%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
R
Resonant Inc
F:2EK
Average EV/EBIT: 39.6
61.4
N/A N/A
JP
N
Nakayo Inc
TSE:6715
Negative Multiple: -1 113 898.2 N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
23.5
23%
1
US
Arista Networks Inc
NYSE:ANET
38
26%
1.5
CN
Zhongji Innolight Co Ltd
SZSE:300308
50.2
64%
0.8
US
Motorola Solutions Inc
NYSE:MSI
24.7
15%
1.6
FI
Nokia Oyj
OMXH:NOKIA
20.8
15%
1.4
US
Ubiquiti Inc
NYSE:UI
34.4
5%
6.9
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
9.1
8%
1.1
CN
ZTE Corp
SZSE:000063
34.2
2%
17.1
US
Ciena Corp
NYSE:CIEN
99.9
73%
1.4