S

Smartcraft ASA
OSE:SMCRT

Watchlist Manager
Smartcraft ASA
OSE:SMCRT
Watchlist
Price: 25.8 NOK 0.39% Market Closed
Market Cap: 4.4B NOK

Relative Value

The Relative Value of one SMCRT stock under the Base Case scenario is 25.46 NOK. Compared to the current market price of 25.8 NOK, Smartcraft ASA is Overvalued 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
25.46 NOK
Overvaluation 1%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
91
vs Industry
13
Median 3Y
9.7
Median 5Y
9.9
Industry
2.3
Forward
7.2
vs History
72
vs Industry
15
Median 3Y
43.2
Median 5Y
44.5
Industry
22.1
Forward
32.4
vs History
81
vs Industry
24
Median 3Y
26.4
Median 5Y
27.2
Industry
16.7
vs History
39
vs Industry
16
Median 3Y
41.4
Median 5Y
39.9
Industry
20.9
vs History
50
vs Industry
25
Median 3Y
4.5
Median 5Y
4.7
Industry
2.8
vs History
85
vs Industry
13
Median 3Y
9.2
Median 5Y
9.4
Industry
2.3
Forward
7
vs History
81
vs Industry
25
Median 3Y
10.1
Median 5Y
10.3
Industry
4.6
vs History
95
vs Industry
19
Median 3Y
23.4
Median 5Y
24.3
Industry
12.2
Forward
18.8
vs History
70
vs Industry
16
Median 3Y
30.2
Median 5Y
31.5
Industry
15.7
Forward
25.6
vs History
75
vs Industry
23
Median 3Y
24.7
Median 5Y
25.6
Industry
15.1
vs History
54
vs Industry
17
Median 3Y
32.8
Median 5Y
34.1
Industry
18.1
vs History
81
vs Industry
29
Median 3Y
4
Median 5Y
4.1
Industry
2.3

Multiples Across Competitors

SMCRT Competitors Multiples
Smartcraft ASA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
Smartcraft ASA
OSE:SMCRT
4.3B NOK 8.4 40.7 19.2 29.3
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
297.8B EUR 8.5 52 28.1 32.1
US
Palantir Technologies Inc
NYSE:PLTR
264.7B USD 92.4 572.7 758.7 835.9
US
Salesforce Inc
NYSE:CRM
257.7B USD 6.8 41.6 22.6 32.9
US
Intuit Inc
NASDAQ:INTU
174.3B USD 10.2 57.4 36.5 43.8
US
Adobe Inc
NASDAQ:ADBE
164.9B USD 7.5 24.4 18.2 20.2
US
NCR Corp
LSE:0K45
110.6B USD 39.2 117.3 328.5 2 707.9
US
Microstrategy Inc
NASDAQ:MSTR
93.8B USD 202.4 -80.4 -2 227.9 -1 599.3
US
Applovin Corp
NASDAQ:APP
95B USD 20.2 60.3 42.1 52.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
82.2B USD 16.9 76 48.1 54.9
P/S Multiple
Revenue Growth P/S to Growth
NO
S
Smartcraft ASA
OSE:SMCRT
Average P/S: 21 302.1
8.4
15%
0.6
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.5
12%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
92.4
32%
2.9
US
Salesforce Inc
NYSE:CRM
6.8
10%
0.7
US
Intuit Inc
NASDAQ:INTU
10.2
13%
0.8
US
Adobe Inc
NASDAQ:ADBE
7.5
10%
0.7
US
N
NCR Corp
LSE:0K45
39.2
-8%
N/A
US
Microstrategy Inc
NASDAQ:MSTR
202.4
3%
67.5
US
Applovin Corp
NASDAQ:APP
20.2
20%
1
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.9
13%
1.3
P/E Multiple
Earnings Growth PEG
NO
S
Smartcraft ASA
OSE:SMCRT
Average P/E: 115.8
40.7
25%
1.6
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
52
50%
1
US
Palantir Technologies Inc
NYSE:PLTR
572.7
68%
8.4
US
Salesforce Inc
NYSE:CRM
41.6
32%
1.3
US
Intuit Inc
NASDAQ:INTU
57.4
34%
1.7
US
Adobe Inc
NASDAQ:ADBE
24.4
26%
0.9
US
N
NCR Corp
LSE:0K45
117.3
-51%
N/A
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -80.4 N/A N/A
US
Applovin Corp
NASDAQ:APP
60.3
39%
1.5
US
Cadence Design Systems Inc
NASDAQ:CDNS
76
33%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
S
Smartcraft ASA
OSE:SMCRT
Average EV/EBITDA: 144.7
19.2
14%
1.4
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
28.1
19%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
758.7
105%
7.2
US
Salesforce Inc
NYSE:CRM
22.6
21%
1.1
US
Intuit Inc
NASDAQ:INTU
36.5
29%
1.3
US
Adobe Inc
NASDAQ:ADBE
18.2
17%
1.1
US
N
NCR Corp
LSE:0K45
328.5
11%
29.9
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -2 227.9 N/A N/A
US
Applovin Corp
NASDAQ:APP
42.1
38%
1.1
US
Cadence Design Systems Inc
NASDAQ:CDNS
48.1
25%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
S
Smartcraft ASA
OSE:SMCRT
Average EV/EBIT: 423.3
29.3
20%
1.5
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
32.1
21%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
835.9
108%
7.7
US
Salesforce Inc
NYSE:CRM
32.9
33%
1
US
Intuit Inc
NASDAQ:INTU
43.8
35%
1.3
US
Adobe Inc
NASDAQ:ADBE
20.2
20%
1
US
N
NCR Corp
LSE:0K45
2 707.9
84%
32.2
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 599.3 N/A N/A
US
Applovin Corp
NASDAQ:APP
52.2
40%
1.3
US
Cadence Design Systems Inc
NASDAQ:CDNS
54.9
27%
2