Calnex Solutions PLC
LSE:CLX

Watchlist Manager
Calnex Solutions PLC Logo
Calnex Solutions PLC
LSE:CLX
Watchlist
Price: 47.465 GBX -1.11%
Market Cap: 41.7m GBX

Relative Value

The Relative Value of one CLX stock under the Base Case scenario is 75.523 GBX. Compared to the current market price of 47.465 GBX, Calnex Solutions PLC is Undervalued by 37%.

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.

CLX Relative Value
Base Case
75.523 GBX
Undervaluation 37%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
64
vs Industry
36
Median 3Y
3.4
Median 5Y
2.8
Industry
2
Forward
2
vs History
15
vs Industry
0
Median 3Y
26.9
Median 5Y
17.6
Industry
24.6
Forward
40.8
vs History
49
vs Industry
20
Median 3Y
13.6
Median 5Y
9.1
Industry
14.6
vs History
vs Industry
30
Median 3Y
-6.8
Median 5Y
-13.4
Industry
18.1
vs History
93
vs Industry
49
Median 3Y
2.3
Median 5Y
4
Industry
2.3
vs History
64
vs Industry
38
Median 3Y
2.8
Median 5Y
2.1
Industry
2.2
Forward
1.5
vs History
64
vs Industry
59
Median 3Y
3.8
Median 5Y
2.9
Industry
7
vs History
62
vs Industry
36
Median 3Y
8.9
Median 5Y
7.1
Industry
15
Forward
4.9
vs History
5
vs Industry
41
Median 3Y
12.9
Median 5Y
-26.6
Industry
20.6
Forward
41.1
vs History
49
vs Industry
23
Median 3Y
10.6
Median 5Y
7
Industry
14.4
vs History
vs Industry
34
Median 3Y
-5.3
Median 5Y
-12.3
Industry
16.2
vs History
91
vs Industry
47
Median 3Y
2.2
Median 5Y
4.8
Industry
1.8

Multiples Across Competitors

CLX Competitors Multiples
Calnex Solutions PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Calnex Solutions PLC
LSE:CLX
41.7m GBP 2.3 123.8 5.9 72.6
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
268.6B USD 4.8 27.4 18.5 23.1
US
Arista Networks Inc
NYSE:ANET
136.7B USD 18.4 45.1 40.1 40.9
US
Motorola Solutions Inc
NYSE:MSI
69B USD 6.3 33.7 23.8 26.7
FI
Nokia Oyj
OMXH:NOKIA
22.8B EUR 1.2 29 7.2 12
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
248.7B SEK 1 154.8 6.3 8.7
US
Ubiquiti Inc
NYSE:UI
25B USD 10.7 45.4 33.7 34.8
CN
Zhongji Innolight Co Ltd
SZSE:300308
168B CNY 6.5 29.2 24.7 24.7
CN
ZTE Corp
SZSE:000063
158.8B CNY 1.3 19.5 19.8 19.8
US
F5 Inc
NASDAQ:FFIV
17B USD 5.8 27.4 19.1 21.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Calnex Solutions PLC
LSE:CLX
Average EV/EBITDA: 33 110.7
5.9
14%
0.4
JP
N
Nakayo Inc
TSE:6715
364 019
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
18.5
15%
1.2
US
Arista Networks Inc
NYSE:ANET
40.1
21%
1.9
US
Motorola Solutions Inc
NYSE:MSI
23.8
12%
2
FI
Nokia Oyj
OMXH:NOKIA
7.2
10%
0.7
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
6.3
6%
1
US
Ubiquiti Inc
NYSE:UI
33.7
16%
2.1
CN
Zhongji Innolight Co Ltd
SZSE:300308
24.7
32%
0.8
CN
ZTE Corp
SZSE:000063
19.8
19%
1
US
F5 Inc
NASDAQ:FFIV
19.1
18%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Calnex Solutions PLC
LSE:CLX
Average EV/EBIT: 28.5
72.6
82%
0.9
JP
N
Nakayo Inc
TSE:6715
Negative Multiple: -1 113 898.2 N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
23.1
19%
1.2
US
Arista Networks Inc
NYSE:ANET
40.9
18%
2.3
US
Motorola Solutions Inc
NYSE:MSI
26.7
13%
2.1
FI
Nokia Oyj
OMXH:NOKIA
12
18%
0.7
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
8.7
10%
0.9
US
Ubiquiti Inc
NYSE:UI
34.8
17%
2
CN
Zhongji Innolight Co Ltd
SZSE:300308
24.7
31%
0.8
CN
ZTE Corp
SZSE:000063
19.8
2%
9.9
US
F5 Inc
NASDAQ:FFIV
21.6
21%
1