STIL Relative Valuation - Stille AB

Watchlist Manager

Watchlist

Price: 193.5 SEK -1.53% Market Closed

Market Cap: kr1.7B

S	Stille AB STO:STIL	SE

Multiples-Based Value

The Multiples-Based Value of one STIL stock under the Base Case scenario is 164.62 SEK. Compared to the current market price of 193.5 SEK, Stille AB is Overvalued by 15%.

Multiples-Based 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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

STIL Multiples-Based Value

Base Case

Overvaluation 15%

Multiples-Based Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
SE	S	Stille AB STO:STIL	1.7B SEK	3.1	31.2	20.2	20.2
US		Abbott Laboratories NYSE:ABT	181.6B USD	4.1	27.8	15.9	21.9
US		Intuitive Surgical Inc NASDAQ:ISRG	166.4B USD	16.5	58.3	44.1	54.3
US		Stryker Corp NYSE:SYK	125.3B USD	5.1	39.2	20	24.2
IE		Medtronic PLC NYSE:MDT	112.5B USD	3.2	24.4	13.5	19.6
US		Boston Scientific Corp NYSE:BSX	104.1B USD	5.2	35.9	21.1	28.3
DE		Siemens Healthineers AG XETRA:SHL	41.5B EUR	1.8	19.5	11	15.5
US		Edwards Lifesciences Corp NYSE:EW	47.7B USD	7.9	44.4	24.4	26.8
US		IDEXX Laboratories Inc NASDAQ:IDXX	45.7B USD	10.6	43.1	30.6	33.8
US		Becton Dickinson and Co NYSE:BDX	44.8B USD	2	25.5	10.1	17
US		Resmed Inc NYSE:RMD	32.4B USD	6	21.8	15.3	17

				Revenue Growth	P/S to Growth
SE	S	Stille AB STO:STIL	Average P/S: 5.9 3.1	12%	0.3
US		Abbott Laboratories NYSE:ABT	4.1	8%	0.5
US		Intuitive Surgical Inc NASDAQ:ISRG	16.5	15%	1.1
US		Stryker Corp NYSE:SYK	5.1	9%	0.6
IE		Medtronic PLC NYSE:MDT	3.2	7%	0.5
US		Boston Scientific Corp NYSE:BSX	5.2	11%	0.5
DE		Siemens Healthineers AG XETRA:SHL	1.8	5%	0.4
US		Edwards Lifesciences Corp NYSE:EW	7.9	11%	0.7
US		IDEXX Laboratories Inc NASDAQ:IDXX	10.6	10%	1.1
US		Becton Dickinson and Co NYSE:BDX	2	-2%	N/A
US		Resmed Inc NYSE:RMD	6	8%	0.8

				Earnings Growth	PEG
SE	S	Stille AB STO:STIL	Average P/E: 33.7 31.2	26%	1.2
US		Abbott Laboratories NYSE:ABT	27.8	23%	1.2
US		Intuitive Surgical Inc NASDAQ:ISRG	58.3	19%	3.1
US		Stryker Corp NYSE:SYK	39.2	30%	1.3
IE		Medtronic PLC NYSE:MDT	24.4	22%	1.1
US		Boston Scientific Corp NYSE:BSX	35.9	31%	1.2
DE		Siemens Healthineers AG XETRA:SHL	19.5	16%	1.2
US		Edwards Lifesciences Corp NYSE:EW	44.4	27%	1.6
US		IDEXX Laboratories Inc NASDAQ:IDXX	43.1	13%	3.3
US		Becton Dickinson and Co NYSE:BDX	25.5	35%	0.7
US		Resmed Inc NYSE:RMD	21.8	11%	2

				EBITDA Growth	EV/EBITDA to Growth
SE	S	Stille AB STO:STIL	Average EV/EBITDA: 20.6 20.2	32%	0.6
US		Abbott Laboratories NYSE:ABT	15.9	11%	1.4
US		Intuitive Surgical Inc NASDAQ:ISRG	44.1	23%	1.9
US		Stryker Corp NYSE:SYK	20	12%	1.7
IE		Medtronic PLC NYSE:MDT	13.5	8%	1.7
US		Boston Scientific Corp NYSE:BSX	21.1	18%	1.2
DE		Siemens Healthineers AG XETRA:SHL	11	10%	1.1
US		Edwards Lifesciences Corp NYSE:EW	24.4	14%	1.7
US		IDEXX Laboratories Inc NASDAQ:IDXX	30.6	11%	2.8
US		Becton Dickinson and Co NYSE:BDX	10.1	1%	10.1
US		Resmed Inc NYSE:RMD	15.3	11%	1.4

				EBIT Growth	EV/EBIT to Growth
SE	S	Stille AB STO:STIL	Average EV/EBIT: 25.3 20.2	21%	1
US		Abbott Laboratories NYSE:ABT	21.9	18%	1.2
US		Intuitive Surgical Inc NASDAQ:ISRG	54.3	25%	2.2
US		Stryker Corp NYSE:SYK	24.2	16%	1.5
IE		Medtronic PLC NYSE:MDT	19.6	17%	1.2
US		Boston Scientific Corp NYSE:BSX	28.3	25%	1.1
DE		Siemens Healthineers AG XETRA:SHL	15.5	15%	1
US		Edwards Lifesciences Corp NYSE:EW	26.8	15%	1.8
US		IDEXX Laboratories Inc NASDAQ:IDXX	33.8	12%	2.8
US		Becton Dickinson and Co NYSE:BDX	17	15%	1.1
US		Resmed Inc NYSE:RMD	17	12%	1.4

Stille AB
STO:STIL

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

STIL Competitors Multiples
Stille AB Competitors

See Also

Company

Help

Tools

Stocks

Stille AB STO:STIL

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

STIL Competitors Multiples Stille AB Competitors

See Also

Company

Help

Tools

Stocks

Stille AB
STO:STIL

STIL Competitors Multiples
Stille AB Competitors