Silicom Ltd banner

Silicom Ltd
F:S1L

Watchlist Manager
Silicom Ltd Logo
Silicom Ltd
F:S1L
Watchlist
Price: 15.2 EUR -3.18% Market Closed
Market Cap: €92.7m

Relative Value

The Relative Value of one S1L stock under the Base Case scenario is 8.9 EUR. Compared to the current market price of 15.2 EUR, Silicom Ltd is Overvalued by 41%.

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.

S1L Relative Value
Base Case
8.9 EUR
Overvaluation 41%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

S1L Competitors Multiples
Silicom Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
IL
Silicom Ltd
F:S1L
109.8m EUR 1.8 -9.6 -6 -5
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
309.9B USD 5.2 27.7 19.3 22.8
US
Arista Networks Inc
NYSE:ANET
176.7B USD 19.6 50.3 42.2 43
CN
Zhongji Innolight Co Ltd
SZSE:300308
606.4B CNY 19.3 71.1 59.9 59.9
US
Motorola Solutions Inc
NYSE:MSI
77.1B USD 6.6 35.7 25.1 28.7
US
Ubiquiti Inc
NYSE:UI
47B USD 15.5 51.8 43 43.8
US
Lumentum Holdings Inc
NASDAQ:LITE
49.4B USD 22.7 190.1 180.9 4 535.5
US
Ciena Corp
NYSE:CIEN
49.1B USD 9.3 208.3 84 114.2
FI
Nokia Oyj
OMXH:NOKIA
38.3B EUR 1.9 58.7 17.3 39.2
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
349.4B SEK 1.5 12.3 7.7 9.8
P/E Multiple
Earnings Growth PEG
IL
Silicom Ltd
F:S1L
Average P/E: 795 741.4
Negative Multiple: -9.6
N/A N/A
JP
N
Nakayo Inc
TSE:6715
7 956 708
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
27.7
25%
1.1
US
Arista Networks Inc
NYSE:ANET
50.3
24%
2.1
CN
Zhongji Innolight Co Ltd
SZSE:300308
71.1
83%
0.9
US
Motorola Solutions Inc
NYSE:MSI
35.7
15%
2.4
US
Ubiquiti Inc
NYSE:UI
51.8
23%
2.3
US
Lumentum Holdings Inc
NASDAQ:LITE
190.1
249%
0.8
US
Ciena Corp
NYSE:CIEN
208.3
115%
1.8
FI
Nokia Oyj
OMXH:NOKIA
58.7
53%
1.1
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
12.3
-2%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
IL
Silicom Ltd
F:S1L
Average EV/EBITDA: 36 449.8
Negative Multiple: -6
N/A N/A
JP
N
Nakayo Inc
TSE:6715
364 019
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
19.3
20%
1
US
Arista Networks Inc
NYSE:ANET
42.2
28%
1.5
CN
Zhongji Innolight Co Ltd
SZSE:300308
59.9
92%
0.7
US
Motorola Solutions Inc
NYSE:MSI
25.1
14%
1.8
US
Ubiquiti Inc
NYSE:UI
43
25%
1.7
US
Lumentum Holdings Inc
NASDAQ:LITE
180.9
223%
0.8
US
Ciena Corp
NYSE:CIEN
84
59%
1.4
FI
Nokia Oyj
OMXH:NOKIA
17.3
25%
0.7
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
7.7
-1%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
IL
Silicom Ltd
F:S1L
Average EV/EBIT: 544.1
Negative Multiple: -5
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
22.8
24%
1
US
Arista Networks Inc
NYSE:ANET
43
27%
1.6
CN
Zhongji Innolight Co Ltd
SZSE:300308
59.9
91%
0.7
US
Motorola Solutions Inc
NYSE:MSI
28.7
15%
1.9
US
Ubiquiti Inc
NYSE:UI
43.8
25%
1.8
US
Lumentum Holdings Inc
NASDAQ:LITE
4 535.5
N/A N/A
US
Ciena Corp
NYSE:CIEN
114.2
70%
1.6
FI
Nokia Oyj
OMXH:NOKIA
39.2
49%
0.8
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
9.8
0%
N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett