C

Codelab Capital AS
OSE:CODE

Watchlist Manager
Codelab Capital AS
OSE:CODE
Watchlist
Price: 2.51 NOK 1.21% Market Closed
Market Cap: 32.5m NOK

Relative Value

The Relative Value of one CODE stock under the Base Case scenario is 8.76 NOK. Compared to the current market price of 2.51 NOK, Codelab Capital AS is Undervalued by 71%.

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.

CODE Relative Value
Base Case
8.76 NOK
Undervaluation 71%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
30
vs Industry
Median 3Y
0.1
Median 5Y
0
Industry
2.3
Forward
0.2
vs History
7
vs Industry
Median 3Y
0.1
Median 5Y
-0.1
Industry
22.4
Forward
-10.9
vs History
vs Industry
Median 3Y
-0
Median 5Y
-1
Industry
14.4
vs History
vs Industry
Median 3Y
-0
Median 5Y
-1
Industry
21.7
vs History
11
vs Industry
Median 3Y
0
Median 5Y
0.1
Industry
2.2
vs History
31
vs Industry
Median 3Y
0
Median 5Y
0
Industry
2.5
Forward
0.2
vs History
31
vs Industry
Median 3Y
0
Median 5Y
0
Industry
5.1
vs History
26
vs Industry
Median 3Y
0
Median 5Y
0
Industry
12
Forward
0.7
vs History
17
vs Industry
Median 3Y
0
Median 5Y
-1
Industry
16.9
Forward
0.6
vs History
vs Industry
Median 3Y
-0
Median 5Y
-2.4
Industry
14.5
vs History
vs Industry
Median 3Y
-0
Median 5Y
-1.3
Industry
18.6
vs History
12
vs Industry
Median 3Y
0
Median 5Y
0
Industry
1.8

Multiples Across Competitors

CODE Competitors Multiples
Codelab Capital AS Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
Codelab Capital AS
OSE:CODE
30.1m NOK 0.5 3.3 0.7 0.9
US
Veeva Systems Inc
NYSE:VEEV
36.5B USD 11.8 42.4 32.1 33.5
US
Cerner Corp
LSE:0R00
31.3B USD 5.4 53.1 21.9 43.2
AU
Pro Medicus Ltd
ASX:PME
22.7B AUD 103 197.1 136.2 136.2
JP
M3 Inc
TSE:2413
1.4T JPY 4.4 31.5 16 19.8
US
Doximity Inc
NYSE:DOCS
8.2B USD 13.2 32.4 28.4 29.7
US
Waystar Holding Corp
NASDAQ:WAY
5.7B USD 5.5 51.6 17.1 26.9
SE
Sectra AB
STO:SECT B
48.8B SEK 22.9 83.3 -116.9 -116.9
IN
Inventurus Knowledge Solutions Ltd
NSE:IKS
290.9B INR 10.9 59.9 37.2 43.5
CN
Winning Health Technology Group Co Ltd
SZSE:300253
20.3B CNY 9.4 -65.9 -130.4 -130.4
US
Inspire Medical Systems Inc
NYSE:INSP
2.8B USD 3.2 63 50.3 67.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
C
Codelab Capital AS
OSE:CODE
Average EV/EBITDA: 37.8
0.7
N/A N/A
US
Veeva Systems Inc
NYSE:VEEV
32.1
39%
0.8
US
C
Cerner Corp
LSE:0R00
21.9
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
136.2
32%
4.3
JP
M3 Inc
TSE:2413
16
14%
1.1
US
Doximity Inc
NYSE:DOCS
28.4
23%
1.2
US
W
Waystar Holding Corp
NASDAQ:WAY
17.1
24%
0.7
SE
Sectra AB
STO:SECT B
Negative Multiple: -116.9 N/A N/A
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
37.2
24%
1.6
CN
Winning Health Technology Group Co Ltd
SZSE:300253
Negative Multiple: -130.4
36%
N/A
US
Inspire Medical Systems Inc
NYSE:INSP
50.3
80%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
C
Codelab Capital AS
OSE:CODE
Average EV/EBIT: 44.6
0.9
N/A N/A
US
Veeva Systems Inc
NYSE:VEEV
33.5
39%
0.9
US
C
Cerner Corp
LSE:0R00
43.2
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
136.2
31%
4.4
JP
M3 Inc
TSE:2413
19.8
N/A N/A
US
Doximity Inc
NYSE:DOCS
29.7
25%
1.2
US
W
Waystar Holding Corp
NASDAQ:WAY
26.9
56%
0.5
SE
Sectra AB
STO:SECT B
Negative Multiple: -116.9 N/A N/A
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
43.5
27%
1.6
CN
Winning Health Technology Group Co Ltd
SZSE:300253
Negative Multiple: -130.4
47%
N/A
US
Inspire Medical Systems Inc
NYSE:INSP
67.6
34%
2