ContextVision AB
OSE:CONTX

Watchlist Manager
ContextVision AB Logo
ContextVision AB
OSE:CONTX
Watchlist
Price: 4.49 NOK -0.22%
Market Cap: 347.4m NOK

Relative Value

The Relative Value of one CONTX stock under the Base Case scenario is 7.12 NOK. Compared to the current market price of 4.49 NOK, ContextVision AB 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.

CONTX Relative Value
Base Case
7.12 NOK
Undervaluation 37%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
34
Median 3Y
4.3
Median 5Y
5.9
Industry
2.3
Forward
2.6
vs History
33
vs Industry
28
Median 3Y
18.6
Median 5Y
18.2
Industry
22
Forward
10.1
vs History
85
vs Industry
26
Median 3Y
13.9
Median 5Y
28.7
Industry
14.3
vs History
61
vs Industry
26
Median 3Y
21.7
Median 5Y
29.2
Industry
20
vs History
98
vs Industry
17
Median 3Y
6.9
Median 5Y
11.2
Industry
2.2
vs History
98
vs Industry
39
Median 3Y
3.8
Median 5Y
5.6
Industry
2.4
Forward
2.1
vs History
98
vs Industry
60
Median 3Y
3.8
Median 5Y
5.7
Industry
5
vs History
69
vs Industry
33
Median 3Y
11.3
Median 5Y
12.9
Industry
11.6
Forward
9.6
vs History
47
vs Industry
32
Median 3Y
13.6
Median 5Y
16.5
Industry
15.9
Forward
136.2
vs History
90
vs Industry
33
Median 3Y
12.1
Median 5Y
27.1
Industry
14.3
vs History
74
vs Industry
34
Median 3Y
15.2
Median 5Y
29.5
Industry
18
vs History
98
vs Industry
9
Median 3Y
10
Median 5Y
11.9
Industry
1.8

Multiples Across Competitors

CONTX Competitors Multiples
ContextVision AB Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
ContextVision AB
OSE:CONTX
347.4m NOK 2.7 25.3 11 17
US
Veeva Systems Inc
NYSE:VEEV
45.9B USD 16.1 58.8 49.2 51.8
US
Cerner Corp
LSE:0R00
31.3B USD 5.4 53.1 21.9 43.2
AU
Pro Medicus Ltd
ASX:PME
34.5B AUD 180.8 351.1 245.7 245.7
US
Doximity Inc
NYSE:DOCS
11.8B USD 20.7 52.8 45.2 47.3
JP
M3 Inc
TSE:2413
1.3T JPY 4.5 32 18.2 21.8
SE
Sectra AB
STO:SECT B
70.2B SEK 34 124.6 -153.8 -153.8
US
Waystar Holding Corp
NASDAQ:WAY
6.5B USD 6.7 249.3 22.7 48.7
US
Inspire Medical Systems Inc
NYSE:INSP
3.8B USD 4.5 56.5 57.8 68
CN
Winning Health Technology Group Co Ltd
SZSE:300253
23B CNY 8.7 300.2 103 103
IN
Inventurus Knowledge Solutions Ltd
NSE:IKS
270.2B INR 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
ContextVision AB
OSE:CONTX
Average EV/EBITDA: 63.9
11
10%
1.1
US
Veeva Systems Inc
NYSE:VEEV
49.2
38%
1.3
US
C
Cerner Corp
LSE:0R00
21.9
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
245.7
38%
6.5
US
Doximity Inc
NYSE:DOCS
45.2
21%
2.2
JP
M3 Inc
TSE:2413
18.2
13%
1.4
SE
Sectra AB
STO:SECT B
Negative Multiple: -153.8 N/A N/A
US
W
Waystar Holding Corp
NASDAQ:WAY
22.7
18%
1.3
US
Inspire Medical Systems Inc
NYSE:INSP
57.8
90%
0.6
CN
Winning Health Technology Group Co Ltd
SZSE:300253
103
48%
2.1
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
ContextVision AB
OSE:CONTX
Average EV/EBIT: 71.8
17
0%
N/A
US
Veeva Systems Inc
NYSE:VEEV
51.8
39%
1.3
US
C
Cerner Corp
LSE:0R00
43.2
N/A N/A
AU
Pro Medicus Ltd
ASX:PME
245.7
36%
6.8
US
Doximity Inc
NYSE:DOCS
47.3
22%
2.1
JP
M3 Inc
TSE:2413
21.8
N/A N/A
SE
Sectra AB
STO:SECT B
Negative Multiple: -153.8 N/A N/A
US
W
Waystar Holding Corp
NASDAQ:WAY
48.7
40%
1.2
US
Inspire Medical Systems Inc
NYSE:INSP
68
64%
1.1
CN
Winning Health Technology Group Co Ltd
SZSE:300253
103
47%
2.2
IN
I
Inventurus Knowledge Solutions Ltd
NSE:IKS
Not Available N/A N/A