F

Freja eID Group AB
STO:FREJA

Watchlist Manager
Freja eID Group AB
STO:FREJA
Watchlist
Price: 15.6 SEK 0.65% Market Closed
Market Cap: 445.5m SEK

Relative Value

The Relative Value of one FREJA stock under the Base Case scenario is hidden SEK. Compared to the current market price of 15.6 SEK, Freja eID Group 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.

FREJA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
4
vs Industry
22
Median 3Y
5
Median 5Y
3.9
Industry
2.4
Forward
8.3
vs History
vs Industry
Median 3Y
-6.4
Median 5Y
-9.4
Industry
22.3
Forward
-37.9
vs History
6
vs Industry
4
Median 3Y
-6.8
Median 5Y
-9.6
Industry
16.1
vs History
vs Industry
8
Median 3Y
-11.4
Median 5Y
-15.4
Industry
20.7
vs History
15
vs Industry
3
Median 3Y
12.1
Median 5Y
5.4
Industry
2.9
vs History
4
vs Industry
21
Median 3Y
5.1
Median 5Y
4
Industry
2.4
Forward
8
vs History
3
vs Industry
41
Median 3Y
4.4
Median 5Y
3.2
Industry
4.9
vs History
1
vs Industry
Median 3Y
-5.4
Median 5Y
-6.8
Industry
12.2
Forward
83.5
vs History
vs Industry
Median 3Y
-6.9
Median 5Y
-11.2
Industry
15.9
Forward
-38
vs History
6
vs Industry
4
Median 3Y
-6.9
Median 5Y
-10
Industry
14.7
vs History
vs Industry
Median 3Y
-9.2
Median 5Y
-15
Industry
17.3
vs History
1
vs Industry
19
Median 3Y
4.1
Median 5Y
4
Industry
2.4

Multiples Across Competitors

FREJA Competitors Multiples
Freja eID Group 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
Freja eID Group AB
STO:FREJA
445.6m SEK 8.9 -31.5 123.9 -36.5
US
Microsoft Corp
NASDAQ:MSFT
3.5T USD 12 33.5 19.9 25.7
US
Oracle Corp
NYSE:ORCL
562.3B USD 9.2 36.5 24.4 33.3
US
ServiceNow Inc
NYSE:NOW
153.1B USD 12.1 88.5 61.3 85
US
Palo Alto Networks Inc
NASDAQ:PANW
122.7B USD 12.8 109.8 73.4 93.6
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
114.3B USD 25 -363.9 -1 986.2 -348
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.8 22 37.2
US
Fortinet Inc
NASDAQ:FTNT
57.9B USD 8.8 30.9 25.4 27.3
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
35.2B USD 12.4 -857 12 675.7 -250.1
IL
Cyberark Software Ltd
NASDAQ:CYBR
22B USD 16.9 -96.8 -2 002.7 -157.4
P/E Multiple
Earnings Growth PEG
SE
F
Freja eID Group AB
STO:FREJA
Average P/E: 155.9
Negative Multiple: -31.5
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
33.5
18%
1.9
US
Oracle Corp
NYSE:ORCL
36.5
36%
1
US
ServiceNow Inc
NYSE:NOW
88.5
-10%
N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
109.8
46%
2.4
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -363.9 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.8
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
30.9
12%
2.6
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -857 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -96.8 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
F
Freja eID Group AB
STO:FREJA
Average EV/EBITDA: 1 477.2
123.9
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
19.9
20%
1
US
Oracle Corp
NYSE:ORCL
24.4
43%
0.6
US
ServiceNow Inc
NYSE:NOW
61.3
53%
1.2
US
Palo Alto Networks Inc
NASDAQ:PANW
73.4
41%
1.8
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -1 986.2
184%
N/A
US
V
VMware Inc
XETRA:BZF1
22
19%
1.2
US
Fortinet Inc
NASDAQ:FTNT
25.4
17%
1.5
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
12 675.7
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 002.7 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
F
Freja eID Group AB
STO:FREJA
Average EV/EBIT: 97
Negative Multiple: -36.5
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
25.7
17%
1.5
US
Oracle Corp
NYSE:ORCL
33.3
38%
0.9
US
ServiceNow Inc
NYSE:NOW
85
65%
1.3
US
Palo Alto Networks Inc
NASDAQ:PANW
93.6
50%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -348 N/A N/A
US
V
VMware Inc
XETRA:BZF1
37.2
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
27.3
17%
1.6
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -250.1 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -157.4 N/A N/A