Napatech A/S
OSE:NAPA

Watchlist Manager
Napatech A/S Logo
Napatech A/S
OSE:NAPA
Watchlist
Price: 33.65 NOK -1.03%
Market Cap: kr3.7B

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 33.65 NOK, Napatech A/S is Overvalued by 63%.

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 63%
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
3.7B NOK 17.2 -24.2 -20.5 -15.3
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
310.1B USD 5.5 30.5 20.6 24.7
US
Arista Networks Inc
NYSE:ANET
178.4B USD 21 52.9 45.4 46.2
CN
Zhongji Innolight Co Ltd
SZSE:300308
668.4B CNY 21.1 78 66.2 66.2
US
Motorola Solutions Inc
NYSE:MSI
67.1B USD 6 31.8 23.7 26.8
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
325.9B SEK 1.4 11.5 7.2 9.2
US
Ciena Corp
NYSE:CIEN
35.5B USD 7.8 303.5 83.5 121.1
FI
Nokia Oyj
OMXH:NOKIA
29.7B EUR 1.5 32.1 14.6 27.9
US
Ubiquiti Inc
NYSE:UI
33.4B USD 12.2 42.4 35.2 36
US
Lumentum Holdings Inc
NASDAQ:LITE
27.8B USD 16.8 275.8 223 -306.9
P/E Multiple
Earnings Growth PEG
DK
Napatech A/S
OSE:NAPA
Average P/E: 795 756.7
Negative Multiple: -24.2
N/A N/A
JP
N
Nakayo Inc
TSE:6715
7 956 708
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
30.5
24%
1.3
US
Arista Networks Inc
NYSE:ANET
52.9
22%
2.4
CN
Zhongji Innolight Co Ltd
SZSE:300308
78
78%
1
US
Motorola Solutions Inc
NYSE:MSI
31.8
24%
1.3
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
11.5
-8%
N/A
US
Ciena Corp
NYSE:CIEN
303.5
115%
2.6
FI
Nokia Oyj
OMXH:NOKIA
32.1
N/A N/A
US
Ubiquiti Inc
NYSE:UI
42.4
4%
10.6
US
Lumentum Holdings Inc
NASDAQ:LITE
275.8
204%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
Napatech A/S
OSE:NAPA
Average EV/EBITDA: 36 453.8
Negative Multiple: -20.5
N/A N/A
JP
N
Nakayo Inc
TSE:6715
364 019
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
20.6
19%
1.1
US
Arista Networks Inc
NYSE:ANET
45.4
28%
1.6
CN
Zhongji Innolight Co Ltd
SZSE:300308
66.2
85%
0.8
US
Motorola Solutions Inc
NYSE:MSI
23.7
14%
1.7
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
7.2
0%
N/A
US
Ciena Corp
NYSE:CIEN
83.5
56%
1.5
FI
Nokia Oyj
OMXH:NOKIA
14.6
N/A N/A
US
Ubiquiti Inc
NYSE:UI
35.2
7%
5
US
Lumentum Holdings Inc
NASDAQ:LITE
223
176%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
Napatech A/S
OSE:NAPA
Average EV/EBIT: 44.8
Negative Multiple: -15.3
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
24.7
23%
1.1
US
Arista Networks Inc
NYSE:ANET
46.2
28%
1.6
CN
Zhongji Innolight Co Ltd
SZSE:300308
66.2
88%
0.8
US
Motorola Solutions Inc
NYSE:MSI
26.8
15%
1.8
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
9.2
-7%
N/A
US
Ciena Corp
NYSE:CIEN
121.1
69%
1.8
FI
Nokia Oyj
OMXH:NOKIA
27.9
N/A N/A
US
Ubiquiti Inc
NYSE:UI
36
7%
5.1
US
Lumentum Holdings Inc
NASDAQ:LITE
Negative Multiple: -306.9 N/A N/A