G

Gapwaves AB
STO:GAPW B

Watchlist Manager
Gapwaves AB
STO:GAPW B
Watchlist
Price: 14.2 SEK 0.42% Market Closed
Market Cap: kr442.3m

Relative Value

The Relative Value of one GAPW B stock under the Base Case scenario is 10.9 SEK. Compared to the current market price of 14.2 SEK, Gapwaves AB is Overvalued by 23%.

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.

GAPW B Relative Value
Base Case
10.9 SEK
Overvaluation 23%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Multiples Across Competitors

GAPW B Competitors Multiples
Gapwaves 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
Gapwaves AB
STO:GAPW B
454.5m SEK 5.4 -9.4 -14.5 -11.8
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
323B USD 5.6 31.2 21 25.2
US
Arista Networks Inc
NYSE:ANET
164.7B USD 19.5 49.1 41.9 42.7
CN
Zhongji Innolight Co Ltd
SZSE:300308
611B CNY 19.7 72.8 61.5 61.5
US
Motorola Solutions Inc
NYSE:MSI
69.7B USD 6.1 32.9 24.4 27.6
US
Ciena Corp
NYSE:CIEN
35.5B USD 7.7 296.3 81.5 118.3
FI
Nokia Oyj
OMXH:NOKIA
32.8B EUR 1.7 50.4 14.6 33
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
336.2B SEK 1.4 11.9 7.4 9.4
US
Ubiquiti Inc
NYSE:UI
33.5B USD 12.2 42.6 35.3 36.1
US
Lumentum Holdings Inc
NASDAQ:LITE
32.5B USD 18.4 301.5 243.1 -334.5
P/E Multiple
Earnings Growth PEG
SE
G
Gapwaves AB
STO:GAPW B
Average P/E: 795 759.7
Negative Multiple: -9.4
N/A N/A
JP
N
Nakayo Inc
TSE:6715
7 956 708
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
31.2
24%
1.3
US
Arista Networks Inc
NYSE:ANET
49.1
22%
2.2
CN
Zhongji Innolight Co Ltd
SZSE:300308
72.8
78%
0.9
US
Motorola Solutions Inc
NYSE:MSI
32.9
24%
1.4
US
Ciena Corp
NYSE:CIEN
296.3
115%
2.6
FI
Nokia Oyj
OMXH:NOKIA
50.4
55%
0.9
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
11.9
-8%
N/A
US
Ubiquiti Inc
NYSE:UI
42.6
4%
10.6
US
Lumentum Holdings Inc
NASDAQ:LITE
301.5
204%
1.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
G
Gapwaves AB
STO:GAPW B
Average EV/EBITDA: 36 455
Negative Multiple: -14.5
N/A N/A
JP
N
Nakayo Inc
TSE:6715
364 019
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
21
19%
1.1
US
Arista Networks Inc
NYSE:ANET
41.9
28%
1.5
CN
Zhongji Innolight Co Ltd
SZSE:300308
61.5
85%
0.7
US
Motorola Solutions Inc
NYSE:MSI
24.4
14%
1.7
US
Ciena Corp
NYSE:CIEN
81.5
56%
1.5
FI
Nokia Oyj
OMXH:NOKIA
14.6
29%
0.5
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
7.4
0%
N/A
US
Ubiquiti Inc
NYSE:UI
35.3
7%
5
US
Lumentum Holdings Inc
NASDAQ:LITE
243.1
176%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
G
Gapwaves AB
STO:GAPW B
Average EV/EBIT: 44.2
Negative Multiple: -11.8
N/A N/A
JP
N
Nakayo Inc
TSE:6715
Negative Multiple: -1 113 898.2 N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
25.2
23%
1.1
US
Arista Networks Inc
NYSE:ANET
42.7
28%
1.5
CN
Zhongji Innolight Co Ltd
SZSE:300308
61.5
88%
0.7
US
Motorola Solutions Inc
NYSE:MSI
27.6
15%
1.8
US
Ciena Corp
NYSE:CIEN
118.3
69%
1.7
FI
Nokia Oyj
OMXH:NOKIA
33
54%
0.6
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
9.4
-7%
N/A
US
Ubiquiti Inc
NYSE:UI
36.1
7%
5.2
US
Lumentum Holdings Inc
NASDAQ:LITE
Negative Multiple: -334.5 N/A N/A