I

INIFY Laboratories AB
OSE:INIFY

Watchlist Manager
INIFY Laboratories AB
OSE:INIFY
Watchlist
Price: 4.22 NOK 2.93% Market Closed
Market Cap: 333m NOK

Relative Value

The Relative Value of one INIFY stock under the Base Case scenario is hidden NOK. Compared to the current market price of 4.22 NOK, INIFY Laboratories AB is hidden .

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.

INIFY Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
vs Industry
Median 3Y
1 172
Median 5Y
1 115.1
Industry
2.4
vs History
vs Industry
Median 3Y
-15.4
Median 5Y
-19.2
Industry
22.9
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
14.7
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
21.4
vs History
vs Industry
Median 3Y
4.9
Median 5Y
4.8
Industry
2.3
vs History
vs Industry
Median 3Y
967
Median 5Y
910.1
Industry
2.6
vs History
vs Industry
Median 3Y
1 749.9
Median 5Y
1 647
Industry
5.3
vs History
vs Industry
Median 3Y
-12.7
Median 5Y
-16.2
Industry
12.3
vs History
vs Industry
Median 3Y
-12.7
Median 5Y
-16.2
Industry
17.2
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
15
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
19
vs History
vs Industry
Median 3Y
22.3
Median 5Y
21.1
Industry
1.9

Multiples Across Competitors

INIFY Competitors Multiples
INIFY Laboratories AB Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
INIFY Laboratories AB
OSE:INIFY
333m NOK 742.8 -7.8 -5.4 -5.4
US
CVS Health Corp
NYSE:CVS
102B USD 0.3 217.4 14.2 14.2
US
Cigna Corp
NYSE:CI
74.4B USD 0.3 12.1 7.8 9.9
US
Cigna Group
XMUN:CGN
64.7B EUR 0.3 12.3 7.9 10
DE
Fresenius SE & Co KGaA
XETRA:FRE
27.7B EUR 1.2 24.3 10.6 16
DE
Fresenius Medical Care AG
XMUN:FME
22.9B EUR 1.2 31.8 10.1 21.6
US
Laboratory Corporation of America Holdings
NYSE:LH
20.9B USD 1.5 24.4 13.3 18.6
US
Quest Diagnostics Inc
NYSE:DGX
19.4B USD 1.8 20.1 11.2 15.1
US
Guardant Health Inc
NASDAQ:GH
13.8B USD 15.3 -34.5 -36.4 -33
DE
Fresenius Medical Care AG & Co KGaA
XETRA:FME
11.4B EUR 0.6 15.9 6.3 13.5
US
DaVita Inc
NYSE:DVA
7.9B USD 0.6 10.2 6.6 8.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
I
INIFY Laboratories AB
OSE:INIFY
Average EV/EBITDA: 9.8
Negative Multiple: -5.4
N/A N/A
US
CVS Health Corp
NYSE:CVS
14.2
25%
0.6
US
Cigna Corp
NYSE:CI
7.8
5%
1.6
US
C
Cigna Group
XMUN:CGN
7.9
5%
1.6
DE
Fresenius SE & Co KGaA
XETRA:FRE
10.6
14%
0.8
DE
Fresenius Medical Care AG
XMUN:FME
10.1
10%
1
US
Laboratory Corporation of America Holdings
NYSE:LH
13.3
16%
0.8
US
Quest Diagnostics Inc
NYSE:DGX
11.2
8%
1.4
US
Guardant Health Inc
NASDAQ:GH
Negative Multiple: -36.4 N/A N/A
DE
F
Fresenius Medical Care AG & Co KGaA
XETRA:FME
6.3
10%
0.6
US
DaVita Inc
NYSE:DVA
6.6
4%
1.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
I
INIFY Laboratories AB
OSE:INIFY
Average EV/EBIT: 14.2
Negative Multiple: -5.4
N/A N/A
US
CVS Health Corp
NYSE:CVS
14.2
19%
0.7
US
Cigna Corp
NYSE:CI
9.9
5%
2
US
C
Cigna Group
XMUN:CGN
10
5%
2
DE
Fresenius SE & Co KGaA
XETRA:FRE
16
20%
0.8
DE
Fresenius Medical Care AG
XMUN:FME
21.6
25%
0.9
US
Laboratory Corporation of America Holdings
NYSE:LH
18.6
27%
0.7
US
Quest Diagnostics Inc
NYSE:DGX
15.1
11%
1.4
US
Guardant Health Inc
NASDAQ:GH
Negative Multiple: -33 N/A N/A
DE
F
Fresenius Medical Care AG & Co KGaA
XETRA:FME
13.5
25%
0.5
US
DaVita Inc
NYSE:DVA
8.9
4%
2.2