CRAYN Relative Valuation - Crayon Group Holding ASA

Watchlist Manager

Watchlist

Price: 144 NOK Market Closed

Market Cap: kr12.9B

C	Crayon Group Holding ASA OSE:CRAYN	NO

Multiples-Based Value

The Multiples-Based Value of one CRAYN stock under the Base Case scenario is 151.6 NOK. Compared to the current market price of 144 NOK, Crayon Group Holding ASA is Undervalued by 5%.

Multiples-Based 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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

CRAYN Multiples-Based Value

Base Case

Undervaluation 5%

Multiples-Based Value

Price kr144

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
NO	C	Crayon Group Holding ASA OSE:CRAYN	12.9B NOK	1.8	43.9	11.5	16.6
US		Microsoft Corp NASDAQ:MSFT	2.7T USD	9	23.1	15.3	19.3
US		Oracle Corp NYSE:ORCL	422.9B USD	6.6	26.1	17.9	25
US		Palo Alto Networks Inc NASDAQ:PANW	130.8B USD	11.4	87.9	71.8	89.6
US		ServiceNow Inc NYSE:NOW	109.5B USD	8.2	62.6	40.7	57.2
US		CrowdStrike Holdings Inc NASDAQ:CRWD	96.8B USD	20.1	-595.5	2 802.3	-371.4
US	V	VMware Inc XETRA:BZF1	58B EUR	5	47.9	22.1	37.2
US		Fortinet Inc NASDAQ:FTNT	60.7B USD	8.9	32.8	25.9	27.8
US		Xperi Holding Corp LSE:0M2A	54.6B USD	123.2	491.7	212.5	274.8
CN	K	Knowledge Atlas Technology JSC Ltd HKEX:2513	309.2B HKD	0	0	0	0
CN		MiniMax Group Inc HKEX:100	283.9B HKD	459	-19.4	-20.8	-20.8

				Revenue Growth	P/S to Growth
NO	C	Crayon Group Holding ASA OSE:CRAYN	Average P/S: 65.3 1.8	15%	0.1
US		Microsoft Corp NASDAQ:MSFT	9	17%	0.5
US		Oracle Corp NYSE:ORCL	6.6	33%	0.2
US		Palo Alto Networks Inc NASDAQ:PANW	11.4	19%	0.6
US		ServiceNow Inc NYSE:NOW	8.2	20%	0.4
US		CrowdStrike Holdings Inc NASDAQ:CRWD	20.1	23%	0.9
US	V	VMware Inc XETRA:BZF1	5	4%	1.3
US		Fortinet Inc NASDAQ:FTNT	8.9	11%	0.8
US		Xperi Holding Corp LSE:0M2A	123.2	N/A	N/A
CN	K	Knowledge Atlas Technology JSC Ltd HKEX:2513	Not Available	N/A	N/A
CN		MiniMax Group Inc HKEX:100	459	N/A	N/A

				Earnings Growth	PEG
NO	C	Crayon Group Holding ASA OSE:CRAYN	Average P/E: 102 43.9	64%	0.7
US		Microsoft Corp NASDAQ:MSFT	23.1	18%	1.3
US		Oracle Corp NYSE:ORCL	26.1	36%	0.7
US		Palo Alto Networks Inc NASDAQ:PANW	87.9	50%	1.8
US		ServiceNow Inc NYSE:NOW	62.6	55%	1.1
US		CrowdStrike Holdings Inc NASDAQ:CRWD	Negative Multiple: -595.5	N/A	N/A
US	V	VMware Inc XETRA:BZF1	47.9	39%	1.2
US		Fortinet Inc NASDAQ:FTNT	32.8	15%	2.2
US		Xperi Holding Corp LSE:0M2A	491.7	N/A	N/A
CN	K	Knowledge Atlas Technology JSC Ltd HKEX:2513	Not Available	N/A	N/A
CN		MiniMax Group Inc HKEX:100	Negative Multiple: -19.4	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
NO	C	Crayon Group Holding ASA OSE:CRAYN	Average EV/EBITDA: 357.8 11.5	20%	0.6
US		Microsoft Corp NASDAQ:MSFT	15.3	19%	0.8
US		Oracle Corp NYSE:ORCL	17.9	44%	0.4
US		Palo Alto Networks Inc NASDAQ:PANW	71.8	49%	1.5
US		ServiceNow Inc NYSE:NOW	40.7	47%	0.9
US		CrowdStrike Holdings Inc NASDAQ:CRWD	2 802.3	N/A	N/A
US	V	VMware Inc XETRA:BZF1	22.1	19%	1.2
US		Fortinet Inc NASDAQ:FTNT	25.9	17%	1.5
US		Xperi Holding Corp LSE:0M2A	212.5	N/A	N/A
CN	K	Knowledge Atlas Technology JSC Ltd HKEX:2513	Not Available	N/A	N/A
CN		MiniMax Group Inc HKEX:100	Negative Multiple: -20.8	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
NO	C	Crayon Group Holding ASA OSE:CRAYN	Average EV/EBIT: 68.4 16.6	25%	0.7
US		Microsoft Corp NASDAQ:MSFT	19.3	18%	1.1
US		Oracle Corp NYSE:ORCL	25	38%	0.7
US		Palo Alto Networks Inc NASDAQ:PANW	89.6	57%	1.6
US		ServiceNow Inc NYSE:NOW	57.2	60%	1
US		CrowdStrike Holdings Inc NASDAQ:CRWD	Negative Multiple: -371.4	N/A	N/A
US	V	VMware Inc XETRA:BZF1	37.2	30%	1.2
US		Fortinet Inc NASDAQ:FTNT	27.8	16%	1.7
US		Xperi Holding Corp LSE:0M2A	274.8	N/A	N/A
CN	K	Knowledge Atlas Technology JSC Ltd HKEX:2513	Not Available	N/A	N/A
CN		MiniMax Group Inc HKEX:100	Negative Multiple: -20.8	N/A	N/A

Crayon Group Holding ASA
OSE:CRAYN

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

CRAYN Competitors Multiples
Crayon Group Holding ASA Competitors

See Also

Company

Help

Tools

Stocks

Crayon Group Holding ASA OSE:CRAYN

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

CRAYN Competitors Multiples Crayon Group Holding ASA Competitors

See Also

Company

Help

Tools

Stocks

Crayon Group Holding ASA
OSE:CRAYN

CRAYN Competitors Multiples
Crayon Group Holding ASA Competitors