O

OssDsign AB
STO:OSSD

Watchlist Manager
OssDsign AB
STO:OSSD
Watchlist
Price: 15.22 SEK 2.7% Market Closed
Market Cap: 1.7B SEK

Relative Value

The Relative Value of one OSSD stock under the Base Case scenario is 14.36 SEK. Compared to the current market price of 15.22 SEK, OssDsign AB is Overvalued by 6%.

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.

OSSD Relative Value
Base Case
14.36 SEK
Overvaluation 6%
Relative Value
Price
O
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
50
vs Industry
15
Median 3Y
8.1
Median 5Y
10.8
Industry
2.3
Forward
8.9
vs History
vs Industry
Median 3Y
-6.9
Median 5Y
-8.6
Industry
22.3
Forward
-35.8
vs History
vs Industry
Median 3Y
-8.8
Median 5Y
-10.4
Industry
14.2
vs History
vs Industry
Median 3Y
-8.6
Median 5Y
-9
Industry
20
vs History
19
vs Industry
14
Median 3Y
3.4
Median 5Y
3.6
Industry
2.2
vs History
41
vs Industry
16
Median 3Y
7.2
Median 5Y
9.3
Industry
2.5
Forward
8.5
vs History
53
vs Industry
27
Median 3Y
8.5
Median 5Y
12
Industry
5.1
vs History
vs Industry
Median 3Y
-6.6
Median 5Y
-8.1
Industry
11.7
Forward
-47.8
vs History
vs Industry
Median 3Y
-6.6
Median 5Y
-8.1
Industry
16.1
Forward
-41.7
vs History
vs Industry
Median 3Y
-7.5
Median 5Y
-8.6
Industry
14.3
vs History
vs Industry
Median 3Y
-7.4
Median 5Y
-8.6
Industry
17.8
vs History
9
vs Industry
16
Median 3Y
3.3
Median 5Y
4.2
Industry
1.9

Multiples Across Competitors

OSSD Competitors Multiples
OssDsign AB Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
OssDsign AB
STO:OSSD
1.7B SEK 11 -31.3 -31.6 -31.6
CH
Alcon AG
SIX:ALC
35.5B CHF 4.4 39 17.9 33.9
JP
Hoya Corp
TSE:7741
6T JPY 7 29.9 18.4 22
DK
Coloplast A/S
CSE:COLO B
133.7B DKK 4.8 29.4 17 20.1
US
Align Technology Inc
NASDAQ:ALGN
10B USD 2.5 24.5 11.3 13.9
CH
Ypsomed Holding AG
SIX:YPSN
5.4B CHF 7.2 61.2 29.5 50.4
UK
ConvaTec Group PLC
LSE:CTEC
4.8B GBP 2.7 29.2 224 364
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
42.6B CNY 12.1 30.6 26.3 26.3
US
Merit Medical Systems Inc
NASDAQ:MMSI
5B USD 3.6 41 19 33.3
US
Lantheus Holdings Inc
NASDAQ:LNTH
4.9B USD 3.2 19.2 8.7 9.9
CA
Bausch + Lomb Corp
NYSE:BLCO
4.8B USD 1 -13.2 16.8 73.8
P/E Multiple
Earnings Growth PEG
SE
O
OssDsign AB
STO:OSSD
Average P/E: 33.8
Negative Multiple: -31.3
N/A N/A
CH
Alcon AG
SIX:ALC
39
28%
1.4
JP
Hoya Corp
TSE:7741
29.9
N/A N/A
DK
Coloplast A/S
CSE:COLO B
29.4
14%
2.1
US
Align Technology Inc
NASDAQ:ALGN
24.5
30%
0.8
CH
Ypsomed Holding AG
SIX:YPSN
61.2
N/A N/A
UK
ConvaTec Group PLC
LSE:CTEC
29.2
33%
0.9
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
30.6
20%
1.5
US
Merit Medical Systems Inc
NASDAQ:MMSI
41
27%
1.5
US
Lantheus Holdings Inc
NASDAQ:LNTH
19.2
25%
0.8
CA
Bausch + Lomb Corp
NYSE:BLCO
Negative Multiple: -13.2 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
O
OssDsign AB
STO:OSSD
Average EV/EBITDA: 38.9
Negative Multiple: -31.6
N/A N/A
CH
Alcon AG
SIX:ALC
17.9
10%
1.8
JP
Hoya Corp
TSE:7741
18.4
9%
2
DK
Coloplast A/S
CSE:COLO B
17
9%
1.9
US
Align Technology Inc
NASDAQ:ALGN
11.3
15%
0.8
CH
Ypsomed Holding AG
SIX:YPSN
29.5
N/A N/A
UK
ConvaTec Group PLC
LSE:CTEC
224
11%
20.4
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
26.3
18%
1.5
US
Merit Medical Systems Inc
NASDAQ:MMSI
19
12%
1.6
US
Lantheus Holdings Inc
NASDAQ:LNTH
8.7
21%
0.4
CA
Bausch + Lomb Corp
NYSE:BLCO
16.8
19%
0.9