S

Smartcraft ASA
OSE:SMCRT

Watchlist Manager
Smartcraft ASA
OSE:SMCRT
Watchlist
Price: 26.6 NOK -1.48% Market Closed
Market Cap: 4.6B NOK

Relative Value

The Relative Value of one SMCRT stock under the Base Case scenario is 26.93 NOK. Compared to the current market price of 26.6 NOK, Smartcraft ASA is Undervalued by 1%.

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
26.93 NOK
Undervaluation 1%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
13
Median 3Y
9.5
Median 5Y
9.9
Industry
2.4
Forward
7.4
vs History
50
vs Industry
15
Median 3Y
43.4
Median 5Y
44.8
Industry
22.8
Forward
33.3
vs History
52
vs Industry
24
Median 3Y
26.6
Median 5Y
27.2
Industry
17.1
vs History
19
vs Industry
16
Median 3Y
42.1
Median 5Y
40.2
Industry
21.4
vs History
48
vs Industry
25
Median 3Y
4.5
Median 5Y
4.6
Industry
2.9
vs History
84
vs Industry
13
Median 3Y
9
Median 5Y
9.3
Industry
2.4
Forward
7.2
vs History
82
vs Industry
25
Median 3Y
10
Median 5Y
10.3
Industry
4.9
vs History
60
vs Industry
19
Median 3Y
23.2
Median 5Y
23.9
Industry
12.5
Forward
19.6
vs History
36
vs Industry
16
Median 3Y
30.5
Median 5Y
32.8
Industry
16.1
Forward
29.9
vs History
40
vs Industry
23
Median 3Y
24.8
Median 5Y
26
Industry
15.6
vs History
28
vs Industry
17
Median 3Y
34.1
Median 5Y
34.8
Industry
18.8
vs History
65
vs Industry
29
Median 3Y
4
Median 5Y
4.1
Industry
2.4

Multiples Across Competitors

SMCRT Competitors Multiples
Smartcraft ASA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
Smartcraft ASA
OSE:SMCRT
4.4B NOK 8.2 45.7 22.5 34.6
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
293B EUR 8.3 51.1 27.6 31.6
US
Palantir Technologies Inc
NYSE:PLTR
322B USD 103.4 564.3 727.2 780.6
US
Salesforce Inc
NYSE:CRM
250.1B USD 6.5 40.3 21.2 30.5
US
Intuit Inc
NASDAQ:INTU
212.4B USD 11.7 61.2 38.7 45.4
US
Adobe Inc
NASDAQ:ADBE
160.6B USD 7.1 23.4 18.4 20.3
US
NCR Corp
LSE:0K45
150.8B USD 43.8 163.6 471.4 3 362.8
US
Applovin Corp
NASDAQ:APP
109.9B USD 21.4 57.2 40.3 47.3
US
Microstrategy Inc
NASDAQ:MSTR
98.4B USD 214.3 -18.4 -3 095 -1 602.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
80.7B USD 16.5 74.6 47.2 53.9
P/S Multiple
Revenue Growth P/S to Growth
NO
S
Smartcraft ASA
OSE:SMCRT
Average P/S: 21 304.7
8.2
14%
0.6
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.3
12%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
103.4
33%
3.1
US
Salesforce Inc
NYSE:CRM
6.5
10%
0.6
US
Intuit Inc
NASDAQ:INTU
11.7
14%
0.8
US
Adobe Inc
NASDAQ:ADBE
7.1
10%
0.7
US
N
NCR Corp
LSE:0K45
43.8
-8%
N/A
US
Applovin Corp
NASDAQ:APP
21.4
22%
1
US
Microstrategy Inc
NASDAQ:MSTR
214.3
4%
53.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.5
12%
1.4
P/E Multiple
Earnings Growth PEG
NO
S
Smartcraft ASA
OSE:SMCRT
Average P/E: 120.2
45.7
25%
1.8
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
51.1
50%
1
US
Palantir Technologies Inc
NYSE:PLTR
564.3
73%
7.7
US
Salesforce Inc
NYSE:CRM
40.3
31%
1.3
US
Intuit Inc
NASDAQ:INTU
61.2
36%
1.7
US
Adobe Inc
NASDAQ:ADBE
23.4
27%
0.9
US
N
NCR Corp
LSE:0K45
163.6
-46%
N/A
US
Applovin Corp
NASDAQ:APP
57.2
44%
1.3
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -18.4 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
74.6
33%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
S
Smartcraft ASA
OSE:SMCRT
Average EV/EBITDA: 157.2
22.5
13%
1.7
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
27.6
19%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
727.2
109%
6.7
US
Salesforce Inc
NYSE:CRM
21.2
24%
0.9
US
Intuit Inc
NASDAQ:INTU
38.7
28%
1.4
US
Adobe Inc
NASDAQ:ADBE
18.4
17%
1.1
US
N
NCR Corp
LSE:0K45
471.4
12%
39.3
US
Applovin Corp
NASDAQ:APP
40.3
42%
1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -3 095 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
47.2
27%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
S
Smartcraft ASA
OSE:SMCRT
Average EV/EBIT: 489.7
34.6
19%
1.8
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
31.6
21%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
780.6
110%
7.1
US
Salesforce Inc
NYSE:CRM
30.5
33%
0.9
US
Intuit Inc
NASDAQ:INTU
45.4
37%
1.2
US
Adobe Inc
NASDAQ:ADBE
20.3
20%
1
US
N
NCR Corp
LSE:0K45
3 362.8
90%
37.4
US
Applovin Corp
NASDAQ:APP
47.3
45%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 602.4 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
53.9
28%
1.9