D

Doxa AB
STO:DOXA

Watchlist Manager
Doxa AB
STO:DOXA
Watchlist
Price: 0.3995 SEK -9.82% Market Closed
Market Cap: kr513.6m

Relative Value

The Relative Value of one DOXA stock under the Base Case scenario is 0.0639 SEK. Compared to the current market price of 0.3995 SEK, Doxa AB is Overvalued by 84%.

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.

DOXA Relative Value
Base Case
0.0639 SEK
Overvaluation 84%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Multiples Across Competitors

DOXA Competitors Multiples
Doxa 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
Doxa AB
STO:DOXA
513.6m SEK 25.3 -1.5 -25.9 -25.9
JP
Hoya Corp
TSE:7741
9.2T JPY 10.1 36.8 26.6 31.9
US
Medline Inc
NASDAQ:MDLN
55.8B USD 0 0 0 0
CH
Alcon AG
SIX:ALC
28.4B CHF 3.5 37.2 14.3 27.9
DK
Coloplast A/S
CSE:COLO B
96.2B DKK 3.5 24.3 12.8 15.3
US
Align Technology Inc
NASDAQ:ALGN
12.9B USD 3.2 31.5 13.5 18.7
UK
ConvaTec Group PLC
LSE:CTEC
4.3B GBP 2.4 33.2 11.6 18.1
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
39.2B CNY 8.3 22.9 20.6 20.6
CA
Bausch + Lomb Corp
NYSE:BLCO
5.6B USD 1.1 -15.5 16.8 54.5
CN
Intco Medical Technology Co Ltd
SZSE:300677
36.8B CNY 3.6 20.7 30.4 30.4
JP
Asahi Intecc Co Ltd
TSE:7747
848.5B JPY 6.5 48 22.6 30.8
P/E Multiple
Earnings Growth PEG
SE
D
Doxa AB
STO:DOXA
Average P/E: 31.8
Negative Multiple: -1.5
N/A N/A
JP
Hoya Corp
TSE:7741
36.8
14%
2.6
US
M
Medline Inc
NASDAQ:MDLN
Not Available
29%
N/A
CH
Alcon AG
SIX:ALC
37.2
32%
1.2
DK
Coloplast A/S
CSE:COLO B
24.3
21%
1.2
US
Align Technology Inc
NASDAQ:ALGN
31.5
34%
0.9
UK
ConvaTec Group PLC
LSE:CTEC
33.2
41%
0.8
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
22.9
9%
2.5
CA
Bausch + Lomb Corp
NYSE:BLCO
Negative Multiple: -15.5 N/A N/A
CN
Intco Medical Technology Co Ltd
SZSE:300677
20.7
12%
1.7
JP
A
Asahi Intecc Co Ltd
TSE:7747
48
38%
1.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
D
Doxa AB
STO:DOXA
Average EV/EBITDA: 18.8
Negative Multiple: -25.9
N/A N/A
JP
Hoya Corp
TSE:7741
26.6
12%
2.2
US
M
Medline Inc
NASDAQ:MDLN
Not Available
9%
N/A
CH
Alcon AG
SIX:ALC
14.3
9%
1.6
DK
Coloplast A/S
CSE:COLO B
12.8
6%
2.1
US
Align Technology Inc
NASDAQ:ALGN
13.5
14%
1
UK
ConvaTec Group PLC
LSE:CTEC
11.6
11%
1.1
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
20.6
13%
1.6
CA
Bausch + Lomb Corp
NYSE:BLCO
16.8
29%
0.6
CN
Intco Medical Technology Co Ltd
SZSE:300677
30.4
51%
0.6
JP
A
Asahi Intecc Co Ltd
TSE:7747
22.6
12%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
D
Doxa AB
STO:DOXA
Average EV/EBIT: 27.6
Negative Multiple: -25.9
N/A N/A
JP
Hoya Corp
TSE:7741
31.9
N/A N/A
US
M
Medline Inc
NASDAQ:MDLN
Not Available
18%
N/A
CH
Alcon AG
SIX:ALC
27.9
26%
1.1
DK
Coloplast A/S
CSE:COLO B
15.3
7%
2.2
US
Align Technology Inc
NASDAQ:ALGN
18.7
21%
0.9
UK
ConvaTec Group PLC
LSE:CTEC
18.1
21%
0.9
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
20.6
10%
2.1
CA
Bausch + Lomb Corp
NYSE:BLCO
54.5
72%
0.8
CN
Intco Medical Technology Co Ltd
SZSE:300677
30.4
24%
1.3
JP
A
Asahi Intecc Co Ltd
TSE:7747
30.8
N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett