S

Smartoptics Group AS
OSE:SMOP

Watchlist Manager
Smartoptics Group AS
OSE:SMOP
Watchlist
Price: 14.6 NOK -2.67%
Market Cap: 1.4B NOK

Relative Value

The Relative Value of one SMOP stock under the Base Case scenario is hidden NOK. Compared to the current market price of 14.6 NOK, Smartoptics Group AS is hidden .

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.

SMOP Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
94
vs Industry
27
Median 3Y
3.2
Median 5Y
3.3
Industry
2
Forward
2.1
vs History
39
vs Industry
15
Median 3Y
29.3
Median 5Y
37.8
Industry
24.4
Forward
23.8
vs History
58
vs Industry
23
Median 3Y
22
Median 5Y
25.2
Industry
14.4
vs History
25
vs Industry
14
Median 3Y
36
Median 5Y
36
Industry
18.3
vs History
74
vs Industry
9
Median 3Y
6
Median 5Y
5.8
Industry
2.3
vs History
96
vs Industry
27
Median 3Y
3.1
Median 5Y
3.3
Industry
2.2
Forward
2
vs History
96
vs Industry
36
Median 3Y
6.4
Median 5Y
7
Industry
6.8
vs History
50
vs Industry
22
Median 3Y
21
Median 5Y
24
Industry
14.8
Forward
13.3
vs History
37
vs Industry
17
Median 3Y
25.2
Median 5Y
29.8
Industry
20.3
Forward
19
vs History
58
vs Industry
22
Median 3Y
21.3
Median 5Y
23.4
Industry
14.2
vs History
25
vs Industry
15
Median 3Y
27.6
Median 5Y
28
Industry
16.1
vs History
96
vs Industry
13
Median 3Y
4.8
Median 5Y
4.8
Industry
1.8

Multiples Across Competitors

SMOP Competitors Multiples
Smartoptics Group AS Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
Smartoptics Group AS
OSE:SMOP
1.4B NOK 2.5 47.8 23.7 40.2
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
274.7B USD 4.9 28.1 18.9 23.6
US
Arista Networks Inc
NYSE:ANET
129.3B USD 17.4 42.7 37.8 38.5
US
Motorola Solutions Inc
NYSE:MSI
70.9B USD 6.5 34.7 24.4 27.3
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
272.3B SEK 1.1 169 6.9 9.6
FI
Nokia Oyj
OMXH:NOKIA
23.5B EUR 1.2 30 7.5 12.4
US
Ubiquiti Inc
NYSE:UI
25.6B USD 11 46.7 34.7 35.7
CN
Zhongji Innolight Co Ltd
SZSE:300308
159.5B CNY 6.2 27.8 23.4 23.4
CN
ZTE Corp
SZSE:000063
156.4B CNY 1.3 19.2 19.5 19.5
US
F5 Inc
NASDAQ:FFIV
17.4B USD 5.9 28 19.6 22.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
S
Smartoptics Group AS
OSE:SMOP
Average EV/EBITDA: 33 112.3
23.7
49%
0.5
JP
N
Nakayo Inc
TSE:6715
364 019
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
18.9
15%
1.3
US
Arista Networks Inc
NYSE:ANET
37.8
21%
1.8
US
Motorola Solutions Inc
NYSE:MSI
24.4
12%
2
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
6.9
6%
1.2
FI
Nokia Oyj
OMXH:NOKIA
7.5
10%
0.8
US
Ubiquiti Inc
NYSE:UI
34.7
16%
2.2
CN
Zhongji Innolight Co Ltd
SZSE:300308
23.4
32%
0.7
CN
ZTE Corp
SZSE:000063
19.5
19%
1
US
F5 Inc
NASDAQ:FFIV
19.6
18%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
S
Smartoptics Group AS
OSE:SMOP
Average EV/EBIT: 25.2
40.2
67%
0.6
JP
N
Nakayo Inc
TSE:6715
Negative Multiple: -1 113 898.2 N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
23.6
19%
1.2
US
Arista Networks Inc
NYSE:ANET
38.5
18%
2.1
US
Motorola Solutions Inc
NYSE:MSI
27.3
13%
2.1
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
9.6
10%
1
FI
Nokia Oyj
OMXH:NOKIA
12.4
18%
0.7
US
Ubiquiti Inc
NYSE:UI
35.7
17%
2.1
CN
Zhongji Innolight Co Ltd
SZSE:300308
23.4
31%
0.8
CN
ZTE Corp
SZSE:000063
19.5
2%
9.8
US
F5 Inc
NASDAQ:FFIV
22.1
21%
1.1