N

NNIT A/S
F:5NN

Watchlist Manager
NNIT A/S
F:5NN
Watchlist
Price: 6.48 EUR -0.46% Market Closed
Market Cap: 161.1m EUR

Relative Value

The Relative Value of one 5NN stock under the Base Case scenario is 16.02 EUR. Compared to the current market price of 6.48 EUR, NNIT A/S is Undervalued 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.

5NN Relative Value
Base Case
16.02 EUR
Undervaluation 60%
Relative Value
Price
N
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
7
vs Industry
Median 3Y
1.4
Median 5Y
1.3
Industry
2.4
Forward
0.7
vs History
57
vs Industry
Median 3Y
18.9
Median 5Y
19.2
Industry
22.9
Forward
30.8
vs History
17
vs Industry
Median 3Y
3
Median 5Y
3.9
Industry
14.7
vs History
vs Industry
Median 3Y
-17.4
Median 5Y
-11.4
Industry
21.4
vs History
88
vs Industry
Median 3Y
2.3
Median 5Y
2.3
Industry
2.3
vs History
7
vs Industry
Median 3Y
1.4
Median 5Y
1.3
Industry
2.6
Forward
0.8
vs History
12
vs Industry
Median 3Y
5.6
Median 5Y
6.2
Industry
5.3
vs History
50
vs Industry
Median 3Y
14.1
Median 5Y
14.4
Industry
12.3
Forward
13.1
vs History
61
vs Industry
Median 3Y
17.1
Median 5Y
17.8
Industry
17.2
Forward
11.5
vs History
17
vs Industry
Median 3Y
3.1
Median 5Y
3.9
Industry
15
vs History
7
vs Industry
Median 3Y
3.4
Median 5Y
3.9
Industry
19
vs History
74
vs Industry
Median 3Y
1.3
Median 5Y
1.3
Industry
1.9

Multiples Across Competitors

5NN Competitors Multiples
NNIT 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
NNIT A/S
F:5NN
1.2B EUR 2.7 14.2 13.9 13.9
US
Veeva Systems Inc
NYSE:VEEV
36.4B USD 11.8 42.3 32 33.5
US
Cerner Corp
LSE:0R00
31.3B USD 5.4 53.1 21.9 43.2
AU
Pro Medicus Ltd
ASX:PME
21.6B AUD 97.8 187.1 129.2 129.2
JP
M3 Inc
TSE:2413
1.4T JPY 4.4 31.5 16 19.7
US
Doximity Inc
NYSE:DOCS
7.6B USD 12.2 29.9 25.9 27.1
US
Waystar Holding Corp
NASDAQ:WAY
5.2B USD 5 46.9 15.8 24.7
SE
Sectra AB
STO:SECT B
44.9B SEK 20 69.4 -137 -137
CN
Winning Health Technology Group Co Ltd
SZSE:300253
30.8B CNY 14.2 -100.1 -197.8 -197.8
IN
Inventurus Knowledge Solutions Ltd
NSE:IKS
292.1B INR 11 60.1 37.4 43.6
US
Heartflow Inc
NASDAQ:HTFL
2.9B USD 0 0 0 0
P/E Multiple
Earnings Growth PEG
DK
N
NNIT A/S
F:5NN
Average P/E: 59.4
14.2
76%
0.2
US
Veeva Systems Inc
NYSE:VEEV
42.3
32%
1.3
US
C
Cerner Corp
LSE:0R00
53.1
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
187.1
32%
5.8
JP
M3 Inc
TSE:2413
31.5
16%
2
US
Doximity Inc
NYSE:DOCS
29.9
18%
1.7
US
W
Waystar Holding Corp
NASDAQ:WAY
46.9
N/A N/A
SE
Sectra AB
STO:SECT B
69.4
17%
4.1
CN
Winning Health Technology Group Co Ltd
SZSE:300253
Negative Multiple: -100.1
92%
N/A
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
60.1
31%
1.9
US
H
Heartflow Inc
NASDAQ:HTFL
Not Available N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
N
NNIT A/S
F:5NN
Average EV/EBITDA: 36.5
13.9
16%
0.9
US
Veeva Systems Inc
NYSE:VEEV
32
39%
0.8
US
C
Cerner Corp
LSE:0R00
21.9
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
129.2
32%
4
JP
M3 Inc
TSE:2413
16
14%
1.1
US
Doximity Inc
NYSE:DOCS
25.9
23%
1.1
US
W
Waystar Holding Corp
NASDAQ:WAY
15.8
24%
0.7
SE
Sectra AB
STO:SECT B
Negative Multiple: -137 N/A N/A
CN
Winning Health Technology Group Co Ltd
SZSE:300253
Negative Multiple: -197.8
36%
N/A
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
37.4
24%
1.6
US
H
Heartflow Inc
NASDAQ:HTFL
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
N
NNIT A/S
F:5NN
Average EV/EBIT: 41.9
13.9
25%
0.6
US
Veeva Systems Inc
NYSE:VEEV
33.5
39%
0.9
US
C
Cerner Corp
LSE:0R00
43.2
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
129.2
31%
4.2
JP
M3 Inc
TSE:2413
19.7
N/A N/A
US
Doximity Inc
NYSE:DOCS
27.1
25%
1.1
US
W
Waystar Holding Corp
NASDAQ:WAY
24.7
58%
0.4
SE
Sectra AB
STO:SECT B
Negative Multiple: -137 N/A N/A
CN
Winning Health Technology Group Co Ltd
SZSE:300253
Negative Multiple: -197.8
47%
N/A
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
43.6
26%
1.7
US
H
Heartflow Inc
NASDAQ:HTFL
Not Available N/A N/A