Note AB (publ)
STO:NOTE

Watchlist Manager
Note AB (publ) Logo
Note AB (publ)
STO:NOTE
Watchlist
Price: 177 SEK -1.12% Market Closed
Market Cap: 5.1B SEK

Relative Value

The Relative Value of one NOTE stock under the Base Case scenario is hidden SEK. Compared to the current market price of 177 SEK, Note AB (publ) 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.

NOTE Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
47
vs Industry
52
Median 3Y
1.2
Median 5Y
1.3
Industry
2
Forward
1.3
vs History
53
vs Industry
35
Median 3Y
18.4
Median 5Y
19.7
Industry
25.4
Forward
18
vs History
52
vs Industry
47
Median 3Y
9.1
Median 5Y
8.8
Industry
16.4
vs History
57
vs Industry
42
Median 3Y
11.8
Median 5Y
11.8
Industry
22.5
vs History
60
vs Industry
26
Median 3Y
3.2
Median 5Y
3.6
Industry
2.3
vs History
52
vs Industry
53
Median 3Y
1.2
Median 5Y
1.3
Industry
2
Forward
1.2
vs History
57
vs Industry
35
Median 3Y
8.9
Median 5Y
9.8
Industry
8.1
vs History
57
vs Industry
42
Median 3Y
9.3
Median 5Y
10.6
Industry
16.3
Forward
9.3
vs History
53
vs Industry
39
Median 3Y
12.7
Median 5Y
13.7
Industry
20.1
Forward
12.5
vs History
57
vs Industry
47
Median 3Y
8.7
Median 5Y
8.7
Industry
16.1
vs History
61
vs Industry
39
Median 3Y
9.2
Median 5Y
9.2
Industry
19.3
vs History
53
vs Industry
32
Median 3Y
2
Median 5Y
2.4
Industry
1.8

Multiples Across Competitors

NOTE Competitors Multiples
Note 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
Note AB (publ)
STO:NOTE
5B SEK 1.3 18.8 9.9 13.1
CN
Foxconn Industrial Internet Co Ltd
SSE:601138
1.2T CNY 1.6 40.5 36.7 36.7
TW
Hon Hai Precision Industry Co Ltd
TWSE:2317
3.2T TWD 0.4 16.6 12.9 18
CH
TE Connectivity Ltd
NYSE:TEL
72.5B USD 4.2 39.4 18 22.5
CA
Celestica Inc
TSX:CLS
53.9B CAD 3.5 54.5 39.9 47.8
SG
Flex Ltd
NASDAQ:FLEX
26.6B USD 1 30.4 13.8 19.7
US
Jabil Inc
NYSE:JBL
24.6B USD 0.8 37.4 11.9 17.4
KY
Fabrinet
NYSE:FN
18.3B USD 5.1 52.2 43.5 50.6
CN
Goertek Inc
SZSE:002241
100.7B CNY 1 34.6 35.2 35.2
TW
FIH Mobile Ltd
F:FW3
11.5B EUR 2.3 773.3 99.5 99.5
US
Fabrinet
SWB:FAN
9.4B EUR 3 31.2 25 29.1
P/E Multiple
Earnings Growth PEG
SE
Note AB (publ)
STO:NOTE
Average P/E: 102.6
18.8
15%
1.3
CN
Foxconn Industrial Internet Co Ltd
SSE:601138
40.5
47%
0.9
TW
Hon Hai Precision Industry Co Ltd
TWSE:2317
16.6
24%
0.7
CH
TE Connectivity Ltd
NYSE:TEL
39.4
28%
1.4
CA
Celestica Inc
TSX:CLS
54.5
46%
1.2
SG
Flex Ltd
NASDAQ:FLEX
30.4
21%
1.4
US
Jabil Inc
NYSE:JBL
37.4
35%
1.1
KY
Fabrinet
NYSE:FN
52.2
29%
1.8
CN
Goertek Inc
SZSE:002241
34.6
25%
1.4
TW
FIH Mobile Ltd
F:FW3
773.3
N/A N/A
US
F
Fabrinet
SWB:FAN
31.2
29%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
Note AB (publ)
STO:NOTE
Average EV/EBITDA: 31.5
9.9
8%
1.2
CN
Foxconn Industrial Internet Co Ltd
SSE:601138
36.7
51%
0.7
TW
Hon Hai Precision Industry Co Ltd
TWSE:2317
12.9
19%
0.7
CH
TE Connectivity Ltd
NYSE:TEL
18
11%
1.6
CA
Celestica Inc
TSX:CLS
39.9
37%
1.1
SG
Flex Ltd
NASDAQ:FLEX
13.8
13%
1.1
US
Jabil Inc
NYSE:JBL
11.9
13%
0.9
KY
Fabrinet
NYSE:FN
43.5
28%
1.6
CN
Goertek Inc
SZSE:002241
35.2
45%
0.8
TW
FIH Mobile Ltd
F:FW3
99.5
N/A N/A
US
F
Fabrinet
SWB:FAN
25
28%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
Note AB (publ)
STO:NOTE
Average EV/EBIT: 35.4
13.1
9%
1.5
CN
Foxconn Industrial Internet Co Ltd
SSE:601138
36.7
47%
0.8
TW
Hon Hai Precision Industry Co Ltd
TWSE:2317
18
23%
0.8
CH
TE Connectivity Ltd
NYSE:TEL
22.5
14%
1.6
CA
Celestica Inc
TSX:CLS
47.8
43%
1.1
SG
Flex Ltd
NASDAQ:FLEX
19.7
17%
1.2
US
Jabil Inc
NYSE:JBL
17.4
15%
1.2
KY
Fabrinet
NYSE:FN
50.6
28%
1.8
CN
Goertek Inc
SZSE:002241
35.2
25%
1.4
TW
FIH Mobile Ltd
F:FW3
99.5
N/A N/A
US
F
Fabrinet
SWB:FAN
29.1
28%
1