W

W5 Solutions AB (publ)
F:EY7

Watchlist Manager
W5 Solutions AB (publ)
F:EY7
Watchlist
Price: 5.16 EUR 2.38% Market Closed
Market Cap: 78.2m EUR
Section:
 

Relative Value

The Relative Value of one EY7 stock under the Base Case scenario is 10.68 EUR. Compared to the current market price of 5.16 EUR, W5 Solutions AB (publ) is Undervalued by 52%.

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.

EY7 Relative Value
Base Case
10.68 EUR
Undervaluation 52%
Relative Value
Price
W
Worst Case
Base Case
Best Case

Valuation Multiples

2.5
P/S
P/S
Price to Sales
2.5
vs History
66
vs Industry
61
Median 3Y
2.8
Median 5Y
2.9
Industry
5.1
Forward
2.1
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-23.5
Median 5Y
-14.1
Industry
38
Forward
187.2
More Details
330.8
P/OCF
P/OCF
Price to OCF
330.8
vs History
3
vs Industry
12
Median 3Y
27.2
Median 5Y
27.5
Industry
24.2
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
3
Median 3Y
-15.3
Median 5Y
-13.4
Industry
36.6
More Details
2.3
P/B
P/B
Price to Book Value
2.3
vs History
84
vs Industry
55
Median 3Y
3.3
Median 5Y
4.4
Industry
4.8
More Details
2.5
EV/S
EV/S
Enterprise Value to Sales
2.5
vs History
68
vs Industry
62
Median 3Y
2.8
Median 5Y
2.8
Industry
5.2
Forward
2.1
More Details
5.3
EV/GP
EV/GP
Enterprise Value to Gross Profit
5.3
vs History
64
vs Industry
71
Median 3Y
6
Median 5Y
5.8
Industry
15.4
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
-14.1
Median 5Y
23.9
Industry
22.3
Forward
19.9
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-26.9
Median 5Y
-15.3
Industry
30.1
Forward
48.7
More Details
321.5
EV/OCF
EV/OCF
Enterprise Value to OCF
321.5
vs History
3
vs Industry
13
Median 3Y
27.2
Median 5Y
28.7
Industry
24.9
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
10
Median 3Y
-13.7
Median 5Y
31.6
Industry
31.2
More Details
1.7
EV/IC
EV/IC
Enterprise Value to IC
1.7
vs History
80
vs Industry
60
Median 3Y
2.2
Median 5Y
2.7
Industry
3.3
More Details

Multiples Across Competitors

EY7 Competitors Multiples
W5 Solutions AB (publ) 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
SE
W5 Solutions AB (publ)
F:EY7
1B EUR 2.5 -56.6 -4 733.5 -4 733.5
US
Raytheon Technologies Corp
NYSE:RTX
270.7B USD 3.1 41.1 23.4 35.2
US
RTX Corp
LSE:0R2N
267.7B USD 3.1 40.6 23.1 34.8
NL
Airbus SE
PAR:AIR
171.6B EUR 2.4 33.9 20.1 30.4
US
Boeing Co
NYSE:BA
188.2B USD 2.3 -18.5 -32.3 -24.9
FR
Safran SA
PAR:SAF
134.4B EUR 4.6 31.1 22.5 29.4
UK
Rolls-Royce Holdings PLC
LSE:RR
108.7B GBP 5.6 18.8 25.7 32.8
US
Lockheed Martin Corp
NYSE:LMT
134B USD 1.8 31.9 19.2 24.5
DE
Rheinmetall AG
XETRA:RHM
87.3B EUR 7.9 104 44.9 59.6
US
General Dynamics Corp
NYSE:GD
99.2B USD 1.9 23.5 17 19.9
US
Northrop Grumman Corp
NYSE:NOC
95.2B USD 2.3 23.7 19.4 26.5
P/E Multiple
Earnings Growth PEG
SE
W
W5 Solutions AB (publ)
F:EY7
Average P/E: 38.7
Negative Multiple: -56.6 		N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
41.1
29%
1.4
US
RTX Corp
LSE:0R2N
40.6
28%
1.5
NL
Airbus SE
PAR:AIR
33.9
22%
1.5
US
Boeing Co
NYSE:BA
Negative Multiple: -18.5 N/A N/A
FR
Safran SA
PAR:SAF
31.1
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
18.8
8%
2.3
US
Lockheed Martin Corp
NYSE:LMT
31.9
11%
2.9
DE
Rheinmetall AG
XETRA:RHM
104
60%
1.7
US
General Dynamics Corp
NYSE:GD
23.5
12%
2
US
Northrop Grumman Corp
NYSE:NOC
23.7
3%
7.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
W
W5 Solutions AB (publ)
F:EY7
Average EV/EBITDA: 23.9
Negative Multiple: -4 733.5
58%
N/A
US
Raytheon Technologies Corp
NYSE:RTX
23.4
18%
1.3
US
RTX Corp
LSE:0R2N
23.1
18%
1.3
NL
Airbus SE
PAR:AIR
20.1
19%
1.1
US
Boeing Co
NYSE:BA
Negative Multiple: -32.3 N/A N/A
FR
Safran SA
PAR:SAF
22.5
16%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
25.7
17%
1.5
US
Lockheed Martin Corp
NYSE:LMT
19.2
10%
1.9
DE
Rheinmetall AG
XETRA:RHM
44.9
41%
1.1
US
General Dynamics Corp
NYSE:GD
17
10%
1.7
US
Northrop Grumman Corp
NYSE:NOC
19.4
6%
3.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
W
W5 Solutions AB (publ)
F:EY7
Average EV/EBIT: 32.6
Negative Multiple: -4 733.5 		N/A N/A
US
Raytheon Technologies Corp
NYSE:RTX
35.2
31%
1.1
US
RTX Corp
LSE:0R2N
34.8
31%
1.1
NL
Airbus SE
PAR:AIR
30.4
26%
1.2
US
Boeing Co
NYSE:BA
Negative Multiple: -24.9 N/A N/A
FR
Safran SA
PAR:SAF
29.4
20%
1.5
UK
Rolls-Royce Holdings PLC
LSE:RR
32.8
21%
1.6
US
Lockheed Martin Corp
NYSE:LMT
24.5
12%
2
DE
Rheinmetall AG
XETRA:RHM
59.6
45%
1.3
US
General Dynamics Corp
NYSE:GD
19.9
11%
1.8
US
Northrop Grumman Corp
NYSE:NOC
26.5
7%
3.8

See Also

Summary
EY7 intrinsic value, competitors valuation, and company profile.
DCF Valuation
EY7 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
EY7 stock valuation using valuation multiples.
Wall Street Estimates
EY7 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
EY7 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 310,300+ 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

© 2026 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.