S

Smartcraft ASA
OSE:SMCRT

Watchlist Manager
Smartcraft ASA
OSE:SMCRT
Watchlist
Price: 28.5 NOK -3.06%
Market Cap: 4.9B NOK

Relative Value

The Relative Value of one SMCRT stock under the Base Case scenario is 27.3 NOK. Compared to the current market price of 28.5 NOK, Smartcraft ASA is Overvalued 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
27.3 NOK
Overvaluation 4%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
72
vs Industry
13
Median 3Y
9.5
Median 5Y
9.9
Industry
2.5
Forward
7.9
vs History
27
vs Industry
15
Median 3Y
43.4
Median 5Y
45.3
Industry
23.1
Forward
35.6
vs History
37
vs Industry
24
Median 3Y
26.7
Median 5Y
27.3
Industry
17.4
vs History
11
vs Industry
16
Median 3Y
42.4
Median 5Y
40.4
Industry
21.6
vs History
19
vs Industry
25
Median 3Y
4.6
Median 5Y
4.7
Industry
3
vs History
66
vs Industry
13
Median 3Y
9
Median 5Y
9.3
Industry
2.5
Forward
7.7
vs History
72
vs Industry
25
Median 3Y
10
Median 5Y
10.3
Industry
5
vs History
45
vs Industry
19
Median 3Y
23.2
Median 5Y
23.7
Industry
12.7
Forward
21.1
vs History
25
vs Industry
16
Median 3Y
30.5
Median 5Y
33.3
Industry
16.4
Forward
32.1
vs History
35
vs Industry
23
Median 3Y
25.1
Median 5Y
26.1
Industry
15.9
vs History
19
vs Industry
17
Median 3Y
34.1
Median 5Y
34.8
Industry
19.1
vs History
41
vs Industry
29
Median 3Y
4
Median 5Y
4.1
Industry
2.5

Multiples Across Competitors

SMCRT Competitors Multiples
Smartcraft ASA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
Smartcraft ASA
OSE:SMCRT
4.7B NOK 8.8 48.9 24.1 37.1
DE
SAP SE
XETRA:SAP
308.2B EUR 8.8 53.8 29 33.3
US
Palantir Technologies Inc
NYSE:PLTR
327.7B USD 105.2 574.2 740.2 794.5
US
Salesforce Inc
NYSE:CRM
262.6B USD 6.8 42.3 22.3 32.1
US
Intuit Inc
NASDAQ:INTU
218.1B USD 12 62.9 39.8 46.6
US
NCR Corp
LSE:0K45
177.7B USD 51.6 192.7 555.2 3 960.7
US
Adobe Inc
NASDAQ:ADBE
162.8B USD 7.2 23.7 18.6 20.6
US
Applovin Corp
NASDAQ:APP
116.7B USD 22.7 60.8 42.7 50.1
US
Microstrategy Inc
NASDAQ:MSTR
105.7B USD 230 -19.8 -3 305.7 -1 711.5
US
Cadence Design Systems Inc
NASDAQ:CDNS
88.3B USD 18.1 81.6 51.7 59
US
Synopsys Inc
NASDAQ:SNPS
85.6B USD 13.8 39.6 51.9 62.6
P/S Multiple
Revenue Growth P/S to Growth
NO
S
Smartcraft ASA
OSE:SMCRT
Average P/S: 44.1
8.8
14%
0.6
DE
SAP SE
XETRA:SAP
8.8
12%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
105.2
33%
3.2
US
Salesforce Inc
NYSE:CRM
6.8
10%
0.7
US
Intuit Inc
NASDAQ:INTU
12
14%
0.9
US
N
NCR Corp
LSE:0K45
51.6
-8%
N/A
US
Adobe Inc
NASDAQ:ADBE
7.2
10%
0.7
US
Applovin Corp
NASDAQ:APP
22.7
22%
1
US
Microstrategy Inc
NASDAQ:MSTR
230
4%
57.5
US
Cadence Design Systems Inc
NASDAQ:CDNS
18.1
12%
1.5
US
Synopsys Inc
NASDAQ:SNPS
13.8
12%
1.1
P/E Multiple
Earnings Growth PEG
NO
S
Smartcraft ASA
OSE:SMCRT
Average P/E: 118
48.9
25%
2
DE
SAP SE
XETRA:SAP
53.8
50%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
574.2
73%
7.9
US
Salesforce Inc
NYSE:CRM
42.3
31%
1.4
US
Intuit Inc
NASDAQ:INTU
62.9
36%
1.7
US
N
NCR Corp
LSE:0K45
192.7
-46%
N/A
US
Adobe Inc
NASDAQ:ADBE
23.7
27%
0.9
US
Applovin Corp
NASDAQ:APP
60.8
44%
1.4
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -19.8 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
81.6
33%
2.5
US
Synopsys Inc
NASDAQ:SNPS
39.6
11%
3.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
S
Smartcraft ASA
OSE:SMCRT
Average EV/EBITDA: 157.6
24.1
13%
1.9
DE
SAP SE
XETRA:SAP
29
19%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
740.2
109%
6.8
US
Salesforce Inc
NYSE:CRM
22.3
24%
0.9
US
Intuit Inc
NASDAQ:INTU
39.8
28%
1.4
US
N
NCR Corp
LSE:0K45
555.2
12%
46.3
US
Adobe Inc
NASDAQ:ADBE
18.6
17%
1.1
US
Applovin Corp
NASDAQ:APP
42.7
42%
1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -3 305.7 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
51.7
27%
1.9
US
Synopsys Inc
NASDAQ:SNPS
51.9
34%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
S
Smartcraft ASA
OSE:SMCRT
Average EV/EBIT: 509.7
37.1
19%
2
DE
SAP SE
XETRA:SAP
33.3
21%
1.6
US
Palantir Technologies Inc
NYSE:PLTR
794.5
110%
7.2
US
Salesforce Inc
NYSE:CRM
32.1
33%
1
US
Intuit Inc
NASDAQ:INTU
46.6
37%
1.3
US
N
NCR Corp
LSE:0K45
3 960.7
90%
44
US
Adobe Inc
NASDAQ:ADBE
20.6
20%
1
US
Applovin Corp
NASDAQ:APP
50.1
45%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 711.5 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
59
28%
2.1
US
Synopsys Inc
NASDAQ:SNPS
62.6
39%
1.6