M3BK Relative Valuation - Pyramid AG

Watchlist Manager

Watchlist

Price: 0.81 EUR Market Closed

Market Cap: €18.7m

	Pyramid AG F:M3BK	DE
	Conico Ltd ASX:CNJ	AU
	Hannan Metals Ltd XTSX:HAN	CA

Multiples-Based Value

The Multiples-Based Value for Pyramid AG (M3BK) under the Base Case is 2.2 EUR. Compared with the current market price of 0.81 EUR, the stock appears Undervalued by 63%.

Multiples-Based 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.

What is relative valuation?

How is Multiples-Based Value calculated?

M3BK Multiples-Based Value

Base Case

Undervaluation 63%

Multiples-Based Value

Price €0.81

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
DE		Pyramid AG F:M3BK	18.7m EUR	-3.5	-99.9	-11	-11
US		Apple Inc NASDAQ:AAPL	3.7T USD	8.7	32.1	24.8	26.9
KR		Samsung Electronics Co Ltd KRX:005930	1 302.8T KRW	4.2	31.5	14.3	29.6
US		Dell Technologies Inc NYSE:DELL	117.8B USD	1.1	20.6	16.5	16.5
US		Western Digital Corp NASDAQ:WDC	106.1B USD	10.8	30.9	33.4	37.6
US	S	SanDisk Corp NASDAQ:SNDK	105.2B USD	0	0	0	0
CN		Xiaomi Corp HKEX:1810	804.3B HKD	1.6	18	19.4	19.4
IE		Seagate Technology Holdings PLC NASDAQ:STX	102.1B USD	10.8	54.9	38.8	42.8
SG	S	Seagate Technology Holdings PLC XBER:847	72.8B EUR	8.5	43.5	30.9	34.1
TW		Quanta Computer Inc TWSE:2382	1.1T TWD	0.5	15.4	12.5	14.3
US		Hewlett Packard Enterprise Co NYSE:HPE	32.7B USD	0.9	-140.2	9.6	26.5

				Revenue Growth	P/S to Growth
DE		Pyramid AG F:M3BK	Average P/S: 5.2 Negative Multiple: -3.5	N/A	N/A
US		Apple Inc NASDAQ:AAPL	8.7	9%	1
KR		Samsung Electronics Co Ltd KRX:005930	4.2	23%	0.2
US		Dell Technologies Inc NYSE:DELL	1.1	13%	0.1
US		Western Digital Corp NASDAQ:WDC	10.8	25%	0.4
US	S	SanDisk Corp NASDAQ:SNDK	Not Available	N/A	N/A
CN		Xiaomi Corp HKEX:1810	1.6	15%	0.1
IE		Seagate Technology Holdings PLC NASDAQ:STX	10.8	22%	0.5
SG	S	Seagate Technology Holdings PLC XBER:847	8.5	22%	0.4
TW		Quanta Computer Inc TWSE:2382	0.5	18%	0
US		Hewlett Packard Enterprise Co NYSE:HPE	0.9	10%	0.1

				Earnings Growth	PEG
DE		Pyramid AG F:M3BK	Average P/E: 30.9 Negative Multiple: -99.9	N/A	N/A
US		Apple Inc NASDAQ:AAPL	32.1	11%	2.9
KR		Samsung Electronics Co Ltd KRX:005930	31.5	56%	0.6
US		Dell Technologies Inc NYSE:DELL	20.6	23%	0.9
US		Western Digital Corp NASDAQ:WDC	30.9	50%	0.6
US	S	SanDisk Corp NASDAQ:SNDK	Not Available	N/A	N/A
CN		Xiaomi Corp HKEX:1810	18	24%	0.7
IE		Seagate Technology Holdings PLC NASDAQ:STX	54.9	54%	1
SG	S	Seagate Technology Holdings PLC XBER:847	43.5	52%	0.8
TW		Quanta Computer Inc TWSE:2382	15.4	10%	1.5
US		Hewlett Packard Enterprise Co NYSE:HPE	Negative Multiple: -140.2	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
DE		Pyramid AG F:M3BK	Average EV/EBITDA: 22.3 Negative Multiple: -11	N/A	N/A
US		Apple Inc NASDAQ:AAPL	24.8	10%	2.5
KR		Samsung Electronics Co Ltd KRX:005930	14.3	39%	0.4
US		Dell Technologies Inc NYSE:DELL	16.5	29%	0.6
US		Western Digital Corp NASDAQ:WDC	33.4	50%	0.7
US	S	SanDisk Corp NASDAQ:SNDK	Not Available	179%	N/A
CN		Xiaomi Corp HKEX:1810	19.4	40%	0.5
IE		Seagate Technology Holdings PLC NASDAQ:STX	38.8	49%	0.8
SG	S	Seagate Technology Holdings PLC XBER:847	30.9	49%	0.6
TW		Quanta Computer Inc TWSE:2382	12.5	13%	1
US		Hewlett Packard Enterprise Co NYSE:HPE	9.6	26%	0.4

				EBIT Growth	EV/EBIT to Growth
DE		Pyramid AG F:M3BK	Average EV/EBIT: 27.5 Negative Multiple: -11	N/A	N/A
US		Apple Inc NASDAQ:AAPL	26.9	10%	2.7
KR		Samsung Electronics Co Ltd KRX:005930	29.6	67%	0.4
US		Dell Technologies Inc NYSE:DELL	16.5	20%	0.8
US		Western Digital Corp NASDAQ:WDC	37.6	56%	0.7
US	S	SanDisk Corp NASDAQ:SNDK	Not Available	N/A	N/A
CN		Xiaomi Corp HKEX:1810	19.4	34%	0.6
IE		Seagate Technology Holdings PLC NASDAQ:STX	42.8	50%	0.9
SG	S	Seagate Technology Holdings PLC XBER:847	34.1	50%	0.7
TW		Quanta Computer Inc TWSE:2382	14.3	13%	1.1
US		Hewlett Packard Enterprise Co NYSE:HPE	26.5	52%	0.5

Pyramid AG
F:M3BK

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

M3BK Competitors Multiples
Pyramid AG Competitors

See Also

Company

Help

Tools

Stocks

Pyramid AG F:M3BK

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

M3BK Competitors Multiples Pyramid AG Competitors

See Also

Company

Help

Tools

Stocks

Pyramid AG
F:M3BK

M3BK Competitors Multiples
Pyramid AG Competitors