H

Heeros Oyj
OMXH:HEEROS

Watchlist Manager
Heeros Oyj
OMXH:HEEROS
Watchlist
Price: 5.7 EUR Market Closed
Market Cap: 30.6m EUR

Relative Value

The Relative Value of one HEEROS stock under the Base Case scenario is 6.7 EUR. Compared to the current market price of 5.7 EUR, Heeros Oyj is Undervalued by 15%.

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.

HEEROS Relative Value
Base Case
6.7 EUR
Undervaluation 15%
Relative Value
Price
H
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
23
vs Industry
42
Median 3Y
2.3
Median 5Y
2.6
Industry
2.4
Forward
2.3
vs History
38
vs Industry
13
Median 3Y
47.6
Median 5Y
48.9
Industry
22.3
Forward
16.6
vs History
76
vs Industry
51
Median 3Y
9
Median 5Y
11.9
Industry
16.1
vs History
30
vs Industry
23
Median 3Y
28
Median 5Y
28
Industry
20.7
vs History
36
vs Industry
31
Median 3Y
3.7
Median 5Y
3.8
Industry
2.9
vs History
26
vs Industry
41
Median 3Y
2.5
Median 5Y
2.6
Industry
2.4
Forward
2.3
vs History
23
vs Industry
56
Median 3Y
2.9
Median 5Y
3
Industry
4.9
vs History
39
vs Industry
34
Median 3Y
10.8
Median 5Y
11.1
Industry
12.2
Forward
7.5
vs History
36
vs Industry
12
Median 3Y
43.5
Median 5Y
44.7
Industry
15.9
Forward
15
vs History
76
vs Industry
48
Median 3Y
9.3
Median 5Y
12.8
Industry
14.7
vs History
58
vs Industry
36
Median 3Y
12.6
Median 5Y
24.9
Industry
17.3
vs History
31
vs Industry
36
Median 3Y
2.3
Median 5Y
2.8
Industry
2.4

Multiples Across Competitors

HEEROS Competitors Multiples
Heeros Oyj Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
FI
Heeros Oyj
OMXH:HEEROS
30.6m EUR 2.7 49.4 11.1 45.1
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
412.9B USD 106 376.9 464.1 478.4
DE
SAP SE
XETRA:SAP
240.6B EUR 6.6 34 20.9 23.6
US
Salesforce Inc
NYSE:CRM
241.4B USD 6 33.4 19.4 26.9
US
Applovin Corp
NASDAQ:APP
214.3B USD 38.8 75.7 60.1 65.3
US
Intuit Inc
NASDAQ:INTU
176.5B USD 9.1 42.9 29.7 34.3
US
Adobe Inc
NASDAQ:ADBE
138.8B USD 5.8 19.5 14.5 15.9
US
NCR Corp
LSE:0K45
129B USD 48.7 -2 115 366.8 1 073
US
Synopsys Inc
NASDAQ:SNPS
91.7B USD 14.2 45.9 72.3 93.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
82.1B USD 15.7 77.4 43.9 49.7
P/S Multiple
Revenue Growth P/S to Growth
FI
H
Heeros Oyj
OMXH:HEEROS
Average P/S: 21 287.7
2.7
N/A N/A
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
106
46%
2.3
DE
SAP SE
XETRA:SAP
6.6
11%
0.6
US
Salesforce Inc
NYSE:CRM
6
10%
0.6
US
Applovin Corp
NASDAQ:APP
38.8
29%
1.3
US
Intuit Inc
NASDAQ:INTU
9.1
13%
0.7
US
Adobe Inc
NASDAQ:ADBE
5.8
10%
0.6
US
N
NCR Corp
LSE:0K45
48.7
-8%
N/A
US
Synopsys Inc
NASDAQ:SNPS
14.2
21%
0.7
US
Cadence Design Systems Inc
NASDAQ:CDNS
15.7
14%
1.1
P/E Multiple
Earnings Growth PEG
FI
H
Heeros Oyj
OMXH:HEEROS
Average P/E: 83.9
49.4
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
376.9
94%
4
DE
SAP SE
XETRA:SAP
34
48%
0.7
US
Salesforce Inc
NYSE:CRM
33.4
32%
1
US
Applovin Corp
NASDAQ:APP
75.7
61%
1.2
US
Intuit Inc
NASDAQ:INTU
42.9
31%
1.4
US
Adobe Inc
NASDAQ:ADBE
19.5
21%
0.9
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 115
-49%
N/A
US
Synopsys Inc
NASDAQ:SNPS
45.9
13%
3.5
US
Cadence Design Systems Inc
NASDAQ:CDNS
77.4
34%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
FI
H
Heeros Oyj
OMXH:HEEROS
Average EV/EBITDA: 110.3
11.1
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
464.1
137%
3.4
DE
SAP SE
XETRA:SAP
20.9
18%
1.2
US
Salesforce Inc
NYSE:CRM
19.4
24%
0.8
US
Applovin Corp
NASDAQ:APP
60.1
53%
1.1
US
Intuit Inc
NASDAQ:INTU
29.7
27%
1.1
US
Adobe Inc
NASDAQ:ADBE
14.5
16%
0.9
US
N
NCR Corp
LSE:0K45
366.8
16%
22.9
US
Synopsys Inc
NASDAQ:SNPS
72.3
50%
1.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
43.9
27%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
FI
H
Heeros Oyj
OMXH:HEEROS
Average EV/EBIT: 190.6
45.1
44%
1
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
478.4
141%
3.4
DE
SAP SE
XETRA:SAP
23.6
21%
1.1
US
Salesforce Inc
NYSE:CRM
26.9
34%
0.8
US
Applovin Corp
NASDAQ:APP
65.3
57%
1.1
US
Intuit Inc
NASDAQ:INTU
34.3
32%
1.1
US
Adobe Inc
NASDAQ:ADBE
15.9
17%
0.9
US
N
NCR Corp
LSE:0K45
1 073
70%
15.3
US
Synopsys Inc
NASDAQ:SNPS
93.6
50%
1.9
US
Cadence Design Systems Inc
NASDAQ:CDNS
49.7
30%
1.7