S

Smartcraft ASA
OSE:SMCRT

Watchlist Manager
Smartcraft ASA
OSE:SMCRT
Watchlist
Price: 25 NOK 0.81% Market Closed
Market Cap: 4.3B NOK

Relative Value

The Relative Value of one SMCRT stock under the Base Case scenario is 26.1 NOK. Compared to the current market price of 25 NOK, Smartcraft ASA is Undervalued by 4%.

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.

SMCRT Relative Value
Base Case
26.1 NOK
Undervaluation 4%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
13
Median 3Y
9.4
Median 5Y
9.7
Industry
2.4
Forward
7.2
vs History
66
vs Industry
15
Median 3Y
43.4
Median 5Y
44.4
Industry
22.3
Forward
38.5
vs History
76
vs Industry
24
Median 3Y
26.7
Median 5Y
27
Industry
16
vs History
46
vs Industry
16
Median 3Y
43
Median 5Y
40.7
Industry
20.6
vs History
64
vs Industry
25
Median 3Y
4.6
Median 5Y
4.6
Industry
2.9
vs History
92
vs Industry
13
Median 3Y
8.9
Median 5Y
9.2
Industry
2.4
Forward
6.9
vs History
92
vs Industry
25
Median 3Y
10
Median 5Y
10.1
Industry
4.9
vs History
91
vs Industry
19
Median 3Y
22.1
Median 5Y
23.4
Industry
12.2
Forward
19.3
vs History
50
vs Industry
16
Median 3Y
30.9
Median 5Y
33.4
Industry
15.8
Forward
31.4
vs History
75
vs Industry
23
Median 3Y
25.2
Median 5Y
25.6
Industry
14.6
vs History
53
vs Industry
17
Median 3Y
35.8
Median 5Y
35.3
Industry
17.1
vs History
82
vs Industry
29
Median 3Y
4
Median 5Y
4
Industry
2.4

Multiples Across Competitors

SMCRT Competitors Multiples
Smartcraft ASA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
Smartcraft ASA
OSE:SMCRT
4.1B NOK 7.6 42.4 20.1 33.7
IL
Sapiens International Corporation NV
NASDAQ:SPNS
779.6B USD 1 381.5 12 118.2 7 802.2 10 065
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
US
Palantir Technologies Inc
NYSE:PLTR
458.8B USD 117.7 418.8 516.5 532.4
DE
SAP SE
XETRA:SAP
243.6B EUR 6.7 34.4 21.1 23.9
US
Salesforce Inc
NYSE:CRM
244.8B USD 6.1 33.9 19.7 27.2
US
Applovin Corp
NASDAQ:APP
244.2B USD 44.2 86.3 68.4 74.4
US
Intuit Inc
NASDAQ:INTU
187B USD 9.6 45.4 31.4 36.3
US
Adobe Inc
NASDAQ:ADBE
149B USD 6.3 20.9 15.6 17.1
US
NCR Corp
LSE:0K45
137.3B USD 51.8 -2 250.6 390.1 1 141.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
85.8B USD 16.5 80.9 45.9 52
P/S Multiple
Revenue Growth P/S to Growth
NO
S
Smartcraft ASA
OSE:SMCRT
Average P/S: 21 414.4
7.6
13%
0.6
IL
Sapiens International Corporation NV
NASDAQ:SPNS
1 381.5
8%
172.7
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
117.7
46%
2.6
DE
SAP SE
XETRA:SAP
6.7
11%
0.6
US
Salesforce Inc
NYSE:CRM
6.1
9%
0.7
US
Applovin Corp
NASDAQ:APP
44.2
28%
1.6
US
Intuit Inc
NASDAQ:INTU
9.6
13%
0.7
US
Adobe Inc
NASDAQ:ADBE
6.3
9%
0.7
US
N
NCR Corp
LSE:0K45
51.8
-8%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.5
14%
1.2
P/E Multiple
Earnings Growth PEG
NO
S
Smartcraft ASA
OSE:SMCRT
Average P/E: 1 431.2
42.4
22%
1.9
IL
Sapiens International Corporation NV
NASDAQ:SPNS
12 118.2
11%
1 101.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
418.8
94%
4.5
DE
SAP SE
XETRA:SAP
34.4
48%
0.7
US
Salesforce Inc
NYSE:CRM
33.9
31%
1.1
US
Applovin Corp
NASDAQ:APP
86.3
61%
1.4
US
Intuit Inc
NASDAQ:INTU
45.4
31%
1.5
US
Adobe Inc
NASDAQ:ADBE
20.9
19%
1.1
US
N
NCR Corp
LSE:0K45
Negative Multiple: -2 250.6
-49%
N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
80.9
35%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
S
Smartcraft ASA
OSE:SMCRT
Average EV/EBITDA: 893.1
20.1
12%
1.7
IL
Sapiens International Corporation NV
NASDAQ:SPNS
7 802.2
5%
1 560.4
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
516.5
137%
3.8
DE
SAP SE
XETRA:SAP
21.1
18%
1.2
US
Salesforce Inc
NYSE:CRM
19.7
24%
0.8
US
Applovin Corp
NASDAQ:APP
68.4
52%
1.3
US
Intuit Inc
NASDAQ:INTU
31.4
27%
1.2
US
Adobe Inc
NASDAQ:ADBE
15.6
16%
1
US
N
NCR Corp
LSE:0K45
390.1
16%
24.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
45.9
27%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
S
Smartcraft ASA
OSE:SMCRT
Average EV/EBIT: 1 200.3
33.7
16%
2.1
IL
Sapiens International Corporation NV
NASDAQ:SPNS
10 065
12%
838.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
US
Palantir Technologies Inc
NYSE:PLTR
532.4
141%
3.8
DE
SAP SE
XETRA:SAP
23.9
21%
1.1
US
Salesforce Inc
NYSE:CRM
27.2
33%
0.8
US
Applovin Corp
NASDAQ:APP
74.4
57%
1.3
US
Intuit Inc
NASDAQ:INTU
36.3
32%
1.1
US
Adobe Inc
NASDAQ:ADBE
17.1
19%
0.9
US
N
NCR Corp
LSE:0K45
1 141.4
70%
16.3
US
Cadence Design Systems Inc
NASDAQ:CDNS
52
30%
1.7