O

Oneflow AB
STO:ONEF

Watchlist Manager
Oneflow AB
STO:ONEF
Watchlist
Price: 24 SEK Market Closed
Market Cap: 680.2m SEK

Relative Value

The Relative Value of one ONEF stock under the Base Case scenario is 44.39 SEK. Compared to the current market price of 24 SEK, Oneflow AB is Undervalued by 46%.

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.

ONEF Relative Value
Base Case
44.39 SEK
Undervaluation 46%
Relative Value
Price
O
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
25
Median 3Y
8.7
Median 5Y
8.6
Industry
2.4
Forward
2.4
vs History
vs Industry
Median 3Y
-10.7
Median 5Y
-10.7
Industry
22.8
vs History
vs Industry
Median 3Y
-28.3
Median 5Y
-28
Industry
17.1
vs History
vs Industry
Median 3Y
-9.9
Median 5Y
-9.9
Industry
21.4
vs History
72
vs Industry
16
Median 3Y
5.6
Median 5Y
5.5
Industry
2.9
vs History
90
vs Industry
26
Median 3Y
7.7
Median 5Y
7.7
Industry
2.4
Forward
2.1
vs History
85
vs Industry
52
Median 3Y
6
Median 5Y
5.9
Industry
4.9
vs History
vs Industry
Median 3Y
-9.9
Median 5Y
-9.7
Industry
12.5
Forward
16.2
vs History
vs Industry
Median 3Y
-9.4
Median 5Y
-9.4
Industry
16.1
Forward
-26.5
vs History
vs Industry
Median 3Y
-24.1
Median 5Y
-23.9
Industry
15.6
vs History
vs Industry
Median 3Y
-9.5
Median 5Y
-9.4
Industry
18.8
vs History
90
vs Industry
26
Median 3Y
6.4
Median 5Y
6.4
Industry
2.4

Multiples Across Competitors

ONEF Competitors Multiples
Oneflow AB Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Oneflow AB
STO:ONEF
680.1m SEK 4.7 -8.5 -7.2 -7.2
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
293B EUR 8.3 51.1 27.6 31.6
US
Palantir Technologies Inc
NYSE:PLTR
322B USD 103.4 564.3 727.2 780.6
US
Salesforce Inc
NYSE:CRM
250.1B USD 6.5 40.3 21.2 30.5
US
Intuit Inc
NASDAQ:INTU
212.4B USD 11.7 61.2 38.7 45.4
US
Adobe Inc
NASDAQ:ADBE
160.6B USD 7.1 23.4 18.4 20.3
US
NCR Corp
LSE:0K45
150.8B USD 43.8 163.6 471.4 3 362.8
US
Applovin Corp
NASDAQ:APP
109.9B USD 21.4 57.2 40.3 47.3
US
Microstrategy Inc
NASDAQ:MSTR
98.4B USD 214.3 -18.4 -3 095 -1 602.4
US
Cadence Design Systems Inc
NASDAQ:CDNS
80.7B USD 16.5 74.6 47.2 53.9
P/S Multiple
Revenue Growth P/S to Growth
SE
O
Oneflow AB
STO:ONEF
Average P/S: 21 304.4
4.7
29%
0.2
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.3
12%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
103.4
33%
3.1
US
Salesforce Inc
NYSE:CRM
6.5
10%
0.6
US
Intuit Inc
NASDAQ:INTU
11.7
14%
0.8
US
Adobe Inc
NASDAQ:ADBE
7.1
10%
0.7
US
N
NCR Corp
LSE:0K45
43.8
-8%
N/A
US
Applovin Corp
NASDAQ:APP
21.4
22%
1
US
Microstrategy Inc
NASDAQ:MSTR
214.3
4%
53.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
16.5
12%
1.4
P/E Multiple
Earnings Growth PEG
SE
O
Oneflow AB
STO:ONEF
Average P/E: 129.5
Negative Multiple: -8.5
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
51.1
50%
1
US
Palantir Technologies Inc
NYSE:PLTR
564.3
73%
7.7
US
Salesforce Inc
NYSE:CRM
40.3
31%
1.3
US
Intuit Inc
NASDAQ:INTU
61.2
36%
1.7
US
Adobe Inc
NASDAQ:ADBE
23.4
27%
0.9
US
N
NCR Corp
LSE:0K45
163.6
-46%
N/A
US
Applovin Corp
NASDAQ:APP
57.2
44%
1.3
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -18.4 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
74.6
33%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
O
Oneflow AB
STO:ONEF
Average EV/EBITDA: 174
Negative Multiple: -7.2
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
27.6
19%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
727.2
109%
6.7
US
Salesforce Inc
NYSE:CRM
21.2
24%
0.9
US
Intuit Inc
NASDAQ:INTU
38.7
28%
1.4
US
Adobe Inc
NASDAQ:ADBE
18.4
17%
1.1
US
N
NCR Corp
LSE:0K45
471.4
12%
39.3
US
Applovin Corp
NASDAQ:APP
40.3
42%
1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -3 095 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
47.2
27%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
O
Oneflow AB
STO:ONEF
Average EV/EBIT: 546.5
Negative Multiple: -7.2
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
31.6
21%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
780.6
110%
7.1
US
Salesforce Inc
NYSE:CRM
30.5
33%
0.9
US
Intuit Inc
NASDAQ:INTU
45.4
37%
1.2
US
Adobe Inc
NASDAQ:ADBE
20.3
20%
1
US
N
NCR Corp
LSE:0K45
3 362.8
90%
37.4
US
Applovin Corp
NASDAQ:APP
47.3
45%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 602.4 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
53.9
28%
1.9