C

Clavister Holding AB
STO:CLAV

Watchlist Manager
Clavister Holding AB
STO:CLAV
Watchlist
Price: 3.965 SEK -4.23% Market Closed
Market Cap: kr1.2B

Relative Value

The Relative Value of one CLAV stock under the Base Case scenario is hidden SEK. Compared to the current market price of 3.965 SEK, Clavister Holding AB 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.

CLAV Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

CLAV Competitors Multiples
Clavister Holding AB Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Clavister Holding AB
STO:CLAV
1.2B SEK 5.5 -40.8 40.1 -131.1
US
Microsoft Corp
NASDAQ:MSFT
3.1T USD 10.7 30 17.8 23.1
US
Oracle Corp
NYSE:ORCL
474.9B USD 7.8 30.8 21.1 28.8
US
ServiceNow Inc
NYSE:NOW
118.2B USD 9.4 68.5 47.1 65.3
US
Palo Alto Networks Inc
NASDAQ:PANW
119.4B USD 12.5 106.9 71.4 91.1
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
111.2B USD 24.4 -354.3 -1 931.7 -338.4
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.8 25.9 43.7
US
Fortinet Inc
NASDAQ:FTNT
60.2B USD 9.2 32.1 26.5 28.4
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
32.1B USD 11.3 -781.7 11 507.8 -227.1
IL
Cyberark Software Ltd
NASDAQ:CYBR
21.3B USD 16.5 -94.8 -1 959.3 -154
P/E Multiple
Earnings Growth PEG
SE
C
Clavister Holding AB
STO:CLAV
Average P/E: 151.5
Negative Multiple: -40.8
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
30
18%
1.7
US
Oracle Corp
NYSE:ORCL
30.8
36%
0.9
US
ServiceNow Inc
NYSE:NOW
68.5
-10%
N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
106.9
46%
2.3
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -354.3 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.8
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
32.1
12%
2.7
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -781.7 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -94.8 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
C
Clavister Holding AB
STO:CLAV
Average EV/EBITDA: 1 336.3
40.1
42%
1
US
Microsoft Corp
NASDAQ:MSFT
17.8
19%
0.9
US
Oracle Corp
NYSE:ORCL
21.1
44%
0.5
US
ServiceNow Inc
NYSE:NOW
47.1
54%
0.9
US
Palo Alto Networks Inc
NASDAQ:PANW
71.4
41%
1.7
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -1 931.7
185%
N/A
US
V
VMware Inc
XETRA:BZF1
25.9
19%
1.4
US
Fortinet Inc
NASDAQ:FTNT
26.5
17%
1.6
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
11 507.8
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -1 959.3 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
C
Clavister Holding AB
STO:CLAV
Average EV/EBIT: 93.9
Negative Multiple: -131.1
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
23.1
17%
1.4
US
Oracle Corp
NYSE:ORCL
28.8
38%
0.8
US
ServiceNow Inc
NYSE:NOW
65.3
65%
1
US
Palo Alto Networks Inc
NASDAQ:PANW
91.1
50%
1.8
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -338.4 N/A N/A
US
V
VMware Inc
XETRA:BZF1
43.7
30%
1.5
US
Fortinet Inc
NASDAQ:FTNT
28.4
17%
1.7
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -227.1 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -154 N/A N/A