O

Oneflow AB
STO:ONEF

Watchlist Manager
Oneflow AB
STO:ONEF
Watchlist
Price: 26.6 SEK 5.14% Market Closed
Market Cap: 753.8m SEK

Relative Value

The Relative Value of one ONEF stock under the Base Case scenario is 44.33 SEK. Compared to the current market price of 26.6 SEK, Oneflow AB is Undervalued by 40%.

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
44.33 SEK
Undervaluation 40%
Relative Value
Price
O
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
25
Median 3Y
8.5
Median 5Y
8.5
Industry
2.5
Forward
2.7
vs History
vs Industry
Median 3Y
-10.7
Median 5Y
-10.7
Industry
23.1
vs History
vs Industry
Median 3Y
-27.7
Median 5Y
-27.7
Industry
17.4
vs History
vs Industry
Median 3Y
-9.9
Median 5Y
-9.9
Industry
21.6
vs History
56
vs Industry
16
Median 3Y
5.5
Median 5Y
5.5
Industry
3
vs History
82
vs Industry
26
Median 3Y
7.7
Median 5Y
7.7
Industry
2.5
Forward
2.3
vs History
80
vs Industry
52
Median 3Y
5.8
Median 5Y
5.8
Industry
5
vs History
vs Industry
Median 3Y
-9.5
Median 5Y
-9.5
Industry
12.7
Forward
18.2
vs History
vs Industry
Median 3Y
-9.3
Median 5Y
-9.3
Industry
16.4
Forward
-29.9
vs History
vs Industry
Median 3Y
-23.6
Median 5Y
-23.6
Industry
15.9
vs History
vs Industry
Median 3Y
-9.4
Median 5Y
-9.4
Industry
19.1
vs History
82
vs Industry
26
Median 3Y
6.3
Median 5Y
6.3
Industry
2.5

Multiples Across Competitors

ONEF Competitors Multiples
Oneflow AB Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Oneflow AB
STO:ONEF
753.8m SEK 5.2 -9.4 -8.1 -8.1
DE
SAP SE
XETRA:SAP
308.2B EUR 8.8 53.8 29 33.3
US
Palantir Technologies Inc
NYSE:PLTR
326.2B USD 104.8 572.3 736.8 790.9
US
Salesforce Inc
NYSE:CRM
262.4B USD 6.8 42.3 22.3 32
US
Intuit Inc
NASDAQ:INTU
217.8B USD 12 62.8 39.7 46.6
US
NCR Corp
LSE:0K45
176.2B USD 51.2 191.1 550.6 3 927.5
US
Adobe Inc
NASDAQ:ADBE
162.5B USD 7.2 23.7 18.6 20.5
US
Applovin Corp
NASDAQ:APP
117.3B USD 22.8 61.2 42.9 50.4
US
Microstrategy Inc
NASDAQ:MSTR
105.3B USD 230.1 -19.8 -3 295.7 -1 706.3
US
Cadence Design Systems Inc
NASDAQ:CDNS
87.8B USD 18 81.1 51.4 58.6
US
Synopsys Inc
NASDAQ:SNPS
84.5B USD 13.6 39.1 51.2 61.8
P/S Multiple
Revenue Growth P/S to Growth
SE
O
Oneflow AB
STO:ONEF
Average P/S: 43.7
5.2
29%
0.2
DE
SAP SE
XETRA:SAP
8.8
12%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
104.8
33%
3.2
US
Salesforce Inc
NYSE:CRM
6.8
10%
0.7
US
Intuit Inc
NASDAQ:INTU
12
14%
0.9
US
N
NCR Corp
LSE:0K45
51.2
-8%
N/A
US
Adobe Inc
NASDAQ:ADBE
7.2
10%
0.7
US
Applovin Corp
NASDAQ:APP
22.8
22%
1
US
Microstrategy Inc
NASDAQ:MSTR
230.1
4%
57.5
US
Cadence Design Systems Inc
NASDAQ:CDNS
18
12%
1.5
US
Synopsys Inc
NASDAQ:SNPS
13.6
12%
1.1
P/E Multiple
Earnings Growth PEG
SE
O
Oneflow AB
STO:ONEF
Average P/E: 125.3
Negative Multiple: -9.4
N/A N/A
DE
SAP SE
XETRA:SAP
53.8
50%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
572.3
73%
7.8
US
Salesforce Inc
NYSE:CRM
42.3
31%
1.4
US
Intuit Inc
NASDAQ:INTU
62.8
36%
1.7
US
N
NCR Corp
LSE:0K45
191.1
-46%
N/A
US
Adobe Inc
NASDAQ:ADBE
23.7
27%
0.9
US
Applovin Corp
NASDAQ:APP
61.2
44%
1.4
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -19.8 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
81.1
33%
2.5
US
Synopsys Inc
NASDAQ:SNPS
39.1
11%
3.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
O
Oneflow AB
STO:ONEF
Average EV/EBITDA: 171.4
Negative Multiple: -8.1
N/A N/A
DE
SAP SE
XETRA:SAP
29
19%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
736.8
109%
6.8
US
Salesforce Inc
NYSE:CRM
22.3
24%
0.9
US
Intuit Inc
NASDAQ:INTU
39.7
28%
1.4
US
N
NCR Corp
LSE:0K45
550.6
12%
45.9
US
Adobe Inc
NASDAQ:ADBE
18.6
17%
1.1
US
Applovin Corp
NASDAQ:APP
42.9
42%
1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -3 295.7 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
51.4
27%
1.9
US
Synopsys Inc
NASDAQ:SNPS
51.2
34%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
O
Oneflow AB
STO:ONEF
Average EV/EBIT: 557.9
Negative Multiple: -8.1
N/A N/A
DE
SAP SE
XETRA:SAP
33.3
21%
1.6
US
Palantir Technologies Inc
NYSE:PLTR
790.9
110%
7.2
US
Salesforce Inc
NYSE:CRM
32
33%
1
US
Intuit Inc
NASDAQ:INTU
46.6
37%
1.3
US
N
NCR Corp
LSE:0K45
3 927.5
90%
43.6
US
Adobe Inc
NASDAQ:ADBE
20.5
20%
1
US
Applovin Corp
NASDAQ:APP
50.4
45%
1.1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 706.3 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
58.6
28%
2.1
US
Synopsys Inc
NASDAQ:SNPS
61.8
39%
1.6