Napatech A/S
OSE:NAPA

Watchlist Manager
Napatech A/S Logo
Napatech A/S
OSE:NAPA
Watchlist
Price: 35.6 NOK 2.01% Market Closed
Market Cap: kr3.9B

Relative Value

The Relative Value of one NAPA stock under the Base Case scenario is 12.29 NOK. Compared to the current market price of 35.6 NOK, Napatech A/S is Overvalued by 65%.

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.

NAPA Relative Value
Base Case
12.29 NOK
Overvaluation 65%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

NAPA Competitors Multiples
Napatech A/S Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Napatech A/S
OSE:NAPA
3.8B NOK 18.2 -25.6 -21.7 -16.3
JP
Nakayo Inc
TSE:6715
111.4T JPY 6 383.2 7 956 708 364 019 -1 113 898.2
US
Cisco Systems Inc
NASDAQ:CSCO
309B USD 5.4 29.9 20.1 24.2
US
Arista Networks Inc
NYSE:ANET
184.4B USD 21.8 54.9 47.3 48.1
CN
Zhongji Innolight Co Ltd
SZSE:300308
689B CNY 21.6 79.8 67.8 67.8
US
Motorola Solutions Inc
NYSE:MSI
67.2B USD 5.9 31.8 23.7 26.8
FI
Nokia Oyj
OMXH:NOKIA
31.8B EUR 1.6 34.4 15.5 29.6
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
329.3B SEK 1.4 11.5 7.2 9.2
US
Ciena Corp
NYSE:CIEN
34.5B USD 7.3 281.1 77.3 112.2
US
Ubiquiti Inc
NYSE:UI
32.7B USD 12 41.9 34.7 35.5
CN
ZTE Corp
SZSE:000063
188.9B CNY 1.4 32.6 35.6 35.6
P/E Multiple
Earnings Growth PEG
DK
Napatech A/S
OSE:NAPA
Average P/E: 795 730.6
Negative Multiple: -25.6
N/A N/A
JP
N
Nakayo Inc
TSE:6715
7 956 708
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
29.9
24%
1.2
US
Arista Networks Inc
NYSE:ANET
54.9
22%
2.5
CN
Zhongji Innolight Co Ltd
SZSE:300308
79.8
78%
1
US
Motorola Solutions Inc
NYSE:MSI
31.8
24%
1.3
FI
Nokia Oyj
OMXH:NOKIA
34.4
N/A N/A
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
11.5
-9%
N/A
US
Ciena Corp
NYSE:CIEN
281.1
115%
2.4
US
Ubiquiti Inc
NYSE:UI
41.9
4%
10.5
CN
ZTE Corp
SZSE:000063
32.6
7%
4.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
Napatech A/S
OSE:NAPA
Average EV/EBITDA: 36 434.8
Negative Multiple: -21.7
N/A N/A
JP
N
Nakayo Inc
TSE:6715
364 019
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
20.1
19%
1.1
US
Arista Networks Inc
NYSE:ANET
47.3
28%
1.7
CN
Zhongji Innolight Co Ltd
SZSE:300308
67.8
85%
0.8
US
Motorola Solutions Inc
NYSE:MSI
23.7
14%
1.7
FI
Nokia Oyj
OMXH:NOKIA
15.5
N/A N/A
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
7.2
0%
N/A
US
Ciena Corp
NYSE:CIEN
77.3
56%
1.4
US
Ubiquiti Inc
NYSE:UI
34.7
7%
5
CN
ZTE Corp
SZSE:000063
35.6
18%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
Napatech A/S
OSE:NAPA
Average EV/EBIT: 43.2
Negative Multiple: -16.3
N/A N/A
JP
N
Nakayo Inc
TSE:6715
Negative Multiple: -1 113 898.2 N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
24.2
23%
1.1
US
Arista Networks Inc
NYSE:ANET
48.1
28%
1.7
CN
Zhongji Innolight Co Ltd
SZSE:300308
67.8
88%
0.8
US
Motorola Solutions Inc
NYSE:MSI
26.8
15%
1.8
FI
Nokia Oyj
OMXH:NOKIA
29.6
N/A N/A
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
9.2
-7%
N/A
US
Ciena Corp
NYSE:CIEN
112.2
69%
1.6
US
Ubiquiti Inc
NYSE:UI
35.5
7%
5.1
CN
ZTE Corp
SZSE:000063
35.6
1%
35.6