B

BrainCool AB (publ)
F:5YL

Watchlist Manager
BrainCool AB (publ)
F:5YL
Watchlist
Price: 0.0234 EUR -5.26% Market Closed
Market Cap: €5.9m

Relative Value

The Relative Value of one 5YL stock under the Base Case scenario is 0.0735 EUR. Compared to the current market price of 0.0234 EUR, BrainCool AB (publ) is Undervalued by 68%.

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.

5YL Relative Value
Base Case
0.0735 EUR
Undervaluation 68%
Relative Value
Price
B
Worst Case
Base Case
Best Case

Multiples Across Competitors

5YL Competitors Multiples
BrainCool AB (publ) Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
BrainCool AB (publ)
F:5YL
6.1m EUR 1.5 -1.8 -1.8 -1.6
US
Abbott Laboratories
NYSE:ABT
192B USD 4.3 29.4 16.7 22.7
US
Intuitive Surgical Inc
NASDAQ:ISRG
174.6B USD 17.3 61.1 46.6 56.4
US
Stryker Corp
NYSE:SYK
136.5B USD 5.4 42.1 21.4 25.8
IE
Medtronic PLC
NYSE:MDT
131.8B USD 3.8 27.7 15.5 22.4
US
Boston Scientific Corp
NYSE:BSX
112.1B USD 5.8 40.2 23.9 32.5
US
Becton Dickinson and Co
NYSE:BDX
59.8B USD 2.7 35.6 13 22.1
DE
Siemens Healthineers AG
XETRA:SHL
46B EUR 2 21.7 12.3 17.4
US
IDEXX Laboratories Inc
NASDAQ:IDXX
51.6B USD 12 48.7 34.8 38.4
US
Edwards Lifesciences Corp
NYSE:EW
45.4B USD 7.7 33.2 23.6 25.8
US
Resmed Inc
NYSE:RMD
39.5B USD 7.3 26.6 18.8 20.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
B
BrainCool AB (publ)
F:5YL
Average EV/EBITDA: 22.7
Negative Multiple: -1.8
N/A N/A
US
Abbott Laboratories
NYSE:ABT
16.7
9%
1.9
US
Intuitive Surgical Inc
NASDAQ:ISRG
46.6
24%
1.9
US
Stryker Corp
NYSE:SYK
21.4
12%
1.8
IE
Medtronic PLC
NYSE:MDT
15.5
8%
1.9
US
Boston Scientific Corp
NYSE:BSX
23.9
22%
1.1
US
Becton Dickinson and Co
NYSE:BDX
13
8%
1.6
DE
Siemens Healthineers AG
XETRA:SHL
12.3
11%
1.1
US
IDEXX Laboratories Inc
NASDAQ:IDXX
34.8
11%
3.2
US
Edwards Lifesciences Corp
NYSE:EW
23.6
13%
1.8
US
Resmed Inc
NYSE:RMD
18.8
11%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
B
BrainCool AB (publ)
F:5YL
Average EV/EBIT: 28.4
Negative Multiple: -1.6
N/A N/A
US
Abbott Laboratories
NYSE:ABT
22.7
17%
1.3
US
Intuitive Surgical Inc
NASDAQ:ISRG
56.4
25%
2.3
US
Stryker Corp
NYSE:SYK
25.8
16%
1.6
IE
Medtronic PLC
NYSE:MDT
22.4
17%
1.3
US
Boston Scientific Corp
NYSE:BSX
32.5
32%
1
US
Becton Dickinson and Co
NYSE:BDX
22.1
21%
1.1
DE
Siemens Healthineers AG
XETRA:SHL
17.4
15%
1.2
US
IDEXX Laboratories Inc
NASDAQ:IDXX
38.4
11%
3.5
US
Edwards Lifesciences Corp
NYSE:EW
25.8
14%
1.8
US
Resmed Inc
NYSE:RMD
20.9
12%
1.7