Micro Systemation AB (publ)
STO:MSAB B

Watchlist Manager
Micro Systemation AB (publ) Logo
Micro Systemation AB (publ)
STO:MSAB B
Watchlist
Price: 70.8 SEK -0.28% Market Closed
Market Cap: kr1.3B

Relative Value

The Relative Value of one MSAB B stock under the Base Case scenario is 58.19 SEK. Compared to the current market price of 70.8 SEK, Micro Systemation AB (publ) is Overvalued by 18%.

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.

MSAB B Relative Value
Base Case
58.19 SEK
Overvaluation 18%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

MSAB B Competitors Multiples
Micro Systemation AB (publ) 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
Micro Systemation AB (publ)
STO:MSAB B
1.3B SEK 3 30.8 22.8 22.8
US
Microsoft Corp
NASDAQ:MSFT
3.6T USD 12.2 34 20.2 26.2
US
Oracle Corp
NYSE:ORCL
502.2B USD 8.2 32.6 22.1 30.2
US
ServiceNow Inc
NYSE:NOW
135.6B USD 10.7 78.2 54 74.9
US
Palo Alto Networks Inc
NASDAQ:PANW
126.4B USD 13.2 113.3 75.8 96.7
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
120.6B USD 26.4 -383.8 -2 098.7 -367.7
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.8 25.9 43.7
US
Fortinet Inc
NASDAQ:FTNT
60.9B USD 9.3 32.5 26.9 28.8
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
34.5B USD 12.2 -841.6 12 436.5 -245.4
IL
Cyberark Software Ltd
NASDAQ:CYBR
22.5B USD 17.4 -99.7 -2 063.2 -162.2
P/E Multiple
Earnings Growth PEG
SE
Micro Systemation AB (publ)
STO:MSAB B
Average P/E: 139.2
30.8
22%
1.4
US
Microsoft Corp
NASDAQ:MSFT
34
18%
1.9
US
Oracle Corp
NYSE:ORCL
32.6
36%
0.9
US
ServiceNow Inc
NYSE:NOW
78.2
-10%
N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
113.3
46%
2.5
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -383.8 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.8
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
32.5
12%
2.7
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -841.6 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -99.7 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Micro Systemation AB (publ)
STO:MSAB B
Average EV/EBITDA: 1 439.3
22.8
14%
1.6
US
Microsoft Corp
NASDAQ:MSFT
20.2
19%
1.1
US
Oracle Corp
NYSE:ORCL
22.1
44%
0.5
US
ServiceNow Inc
NYSE:NOW
54
54%
1
US
Palo Alto Networks Inc
NASDAQ:PANW
75.8
41%
1.8
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -2 098.7
185%
N/A
US
V
VMware Inc
XETRA:BZF1
25.9
19%
1.4
US
Fortinet Inc
NASDAQ:FTNT
26.9
17%
1.6
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
12 436.5
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 063.2 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Micro Systemation AB (publ)
STO:MSAB B
Average EV/EBIT: 87.5
22.8
15%
1.5
US
Microsoft Corp
NASDAQ:MSFT
26.2
17%
1.5
US
Oracle Corp
NYSE:ORCL
30.2
38%
0.8
US
ServiceNow Inc
NYSE:NOW
74.9
65%
1.2
US
Palo Alto Networks Inc
NASDAQ:PANW
96.7
50%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -367.7 N/A N/A
US
V
VMware Inc
XETRA:BZF1
43.7
30%
1.5
US
Fortinet Inc
NASDAQ:FTNT
28.8
17%
1.7
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -245.4 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -162.2 N/A N/A