Micro Systemation AB (publ)
STO:MSAB B

Watchlist Manager
Micro Systemation AB (publ) Logo
Micro Systemation AB (publ)
STO:MSAB B
Watchlist
Price: 66.6 SEK 4.72% Market Closed
Market Cap: kr1.2B

Relative Value

The Relative Value of one MSAB B stock under the Base Case scenario is 64.24 SEK. Compared to the current market price of 66.6 SEK, Micro Systemation AB (publ) is Overvalued by 4%.

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
64.24 SEK
Overvaluation 4%
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
1.2B SEK 2.7 25 16 16
US
Microsoft Corp
NASDAQ:MSFT
3T USD 9.7 24.9 16.5 20.9
US
Oracle Corp
NYSE:ORCL
448B USD 7.3 29 20.2 27.6
US
ServiceNow Inc
NYSE:NOW
113.2B USD 8.5 64.7 42.2 59.2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
105B USD 23 -334.3 -1 818.4 -318.6
US
Palo Alto Networks Inc
NASDAQ:PANW
104B USD 10.9 93.1 61.9 78.9
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.9 22.1 37.3
US
Fortinet Inc
NASDAQ:FTNT
59.9B USD 8.8 32.4 25.6 27.4
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
27.4B USD 9.6 -662.4 9 659.5 -190.6
IL
Cyberark Software Ltd
NASDAQ:CYBR
20.6B USD 15.2 -141.1 -6 586 -145.8
P/E Multiple
Earnings Growth PEG
SE
Micro Systemation AB (publ)
STO:MSAB B
Average P/E: 132.7
25
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
24.9
19%
1.3
US
Oracle Corp
NYSE:ORCL
29
35%
0.8
US
ServiceNow Inc
NYSE:NOW
64.7
54%
1.2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -334.3 N/A N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
93.1
46%
2
US
V
VMware Inc
XETRA:BZF1
47.9
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
32.4
10%
3.2
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -662.4 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -141.1 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Micro Systemation AB (publ)
STO:MSAB B
Average EV/EBITDA: 1 125.9
16
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
16.5
19%
0.9
US
Oracle Corp
NYSE:ORCL
20.2
44%
0.5
US
ServiceNow Inc
NYSE:NOW
42.2
43%
1
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -1 818.4
185%
N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
61.9
41%
1.5
US
V
VMware Inc
XETRA:BZF1
22.1
19%
1.2
US
Fortinet Inc
NASDAQ:FTNT
25.6
21%
1.2
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
9 659.5
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -6 586 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Micro Systemation AB (publ)
STO:MSAB B
Average EV/EBIT: 80.5
16
N/A N/A
US
Microsoft Corp
NASDAQ:MSFT
20.9
17%
1.2
US
Oracle Corp
NYSE:ORCL
27.6
38%
0.7
US
ServiceNow Inc
NYSE:NOW
59.2
59%
1
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -318.6 N/A N/A
US
Palo Alto Networks Inc
NASDAQ:PANW
78.9
50%
1.6
US
V
VMware Inc
XETRA:BZF1
37.3
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
27.4
18%
1.5
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -190.6 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -145.8 N/A N/A