S

Smartoptics Group AS
OSE:SMOP

Watchlist Manager
Smartoptics Group AS
OSE:SMOP
Watchlist
Price: 19 NOK Market Closed
Market Cap: 1.9B 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 19 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
64
vs Industry
27
Median 3Y
3.2
Median 5Y
3.3
Industry
2
Forward
2.7
vs History
21
vs Industry
15
Median 3Y
29.3
Median 5Y
38.4
Industry
24.6
Forward
30.4
vs History
39
vs Industry
23
Median 3Y
22.6
Median 5Y
25.1
Industry
14.6
vs History
13
vs Industry
14
Median 3Y
36
Median 5Y
36
Industry
18.1
vs History
29
vs Industry
9
Median 3Y
6
Median 5Y
5.8
Industry
2.3
vs History
58
vs Industry
27
Median 3Y
3
Median 5Y
3.2
Industry
2.2
Forward
2.5
vs History
58
vs Industry
36
Median 3Y
6.3
Median 5Y
6.9
Industry
7
vs History
17
vs Industry
22
Median 3Y
21
Median 5Y
24.3
Industry
15
Forward
17.2
vs History
7
vs Industry
17
Median 3Y
25.2
Median 5Y
31.9
Industry
20.6
Forward
24.6
vs History
35
vs Industry
22
Median 3Y
21.6
Median 5Y
23.2
Industry
14.4
vs History
15
vs Industry
15
Median 3Y
28.3
Median 5Y
28.3
Industry
16.2
vs History
43
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
1.9B NOK 3.2 61.1 30.6 51.9
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
270B USD 4.9 27.6 18.6 23.2
US
Arista Networks Inc
NYSE:ANET
140.4B USD 18.9 46.3 41.3 42.1
US
Motorola Solutions Inc
NYSE:MSI
69.3B USD 6.3 34 23.8 26.7
CN
Zhongji Innolight Co Ltd
SZSE:300308
198.3B CNY 7.7 34.5 29.2 29.2
FI
Nokia Oyj
OMXH:NOKIA
22.3B EUR 1.2 28.4 7 11.6
US
Ubiquiti Inc
NYSE:UI
26.4B USD 11.4 48.2 35.7 36.8
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
241.6B SEK 1 14 6.9 7.7
CN
ZTE Corp
SZSE:000063
165.2B CNY 1.3 20.3 20.5 20.5
US
F5 Inc
NASDAQ:FFIV
17.2B USD 5.9 27.9 19.4 21.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
S
Smartoptics Group AS
OSE:SMOP
Average EV/EBITDA: 33 113.8
30.6
49%
0.6
JP
N
Nakayo Inc
TSE:6715
364 019
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
18.6
15%
1.2
US
Arista Networks Inc
NYSE:ANET
41.3
21%
2
US
Motorola Solutions Inc
NYSE:MSI
23.8
12%
2
CN
Zhongji Innolight Co Ltd
SZSE:300308
29.2
32%
0.9
FI
Nokia Oyj
OMXH:NOKIA
7
10%
0.7
US
Ubiquiti Inc
NYSE:UI
35.7
16%
2.2
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
6.9
6%
1.1
CN
ZTE Corp
SZSE:000063
20.5
19%
1.1
US
F5 Inc
NASDAQ:FFIV
19.4
18%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
S
Smartoptics Group AS
OSE:SMOP
Average EV/EBIT: 27.2
51.9
67%
0.8
JP
N
Nakayo Inc
TSE:6715
Negative Multiple: -1 113 898.2 N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
23.2
19%
1.2
US
Arista Networks Inc
NYSE:ANET
42.1
18%
2.3
US
Motorola Solutions Inc
NYSE:MSI
26.7
13%
2.1
CN
Zhongji Innolight Co Ltd
SZSE:300308
29.2
31%
0.9
FI
Nokia Oyj
OMXH:NOKIA
11.6
18%
0.6
US
Ubiquiti Inc
NYSE:UI
36.8
17%
2.2
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
7.7
10%
0.8
CN
ZTE Corp
SZSE:000063
20.5
2%
10.3
US
F5 Inc
NASDAQ:FFIV
21.9
21%
1