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	182B USD	4.1	28.1	16.1	22.1
US		Intuitive Surgical Inc NASDAQ:ISRG	166.9B USD	16.7	59	44.7	54.9
US		Stryker Corp NYSE:SYK	125.3B USD	5.1	39.4	20.1	24.3
IE		Medtronic PLC NYSE:MDT	112.8B USD	3.2	24.6	13.6	19.8
US		Boston Scientific Corp NYSE:BSX	103.5B USD	5.2	36.2	21.2	28.5
DE		Siemens Healthineers AG XETRA:SHL	41.5B EUR	1.8	19.5	11	15.5
US		Edwards Lifesciences Corp NYSE:EW	48B USD	8	45.1	24.9	27.2
US		IDEXX Laboratories Inc NASDAQ:IDXX	45.9B USD	10.7	43.5	30.8	34.1
US		Becton Dickinson and Co NYSE:BDX	45.1B USD	2.1	25.8	10.1	17.1
US		Resmed Inc NYSE:RMD	33B USD	6.1	22.1	15.5	17.3

				Revenue Growth	P/S to Growth
SE	S	Stille AB STO:STIL	Average P/S: 6 3.1	12%	0.3
US		Abbott Laboratories NYSE:ABT	4.1	8%	0.5
US		Intuitive Surgical Inc NASDAQ:ISRG	16.7	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	8	11%	0.7
US		IDEXX Laboratories Inc NASDAQ:IDXX	10.7	10%	1.1
US		Becton Dickinson and Co NYSE:BDX	2.1	-2%	N/A
US		Resmed Inc NYSE:RMD	6.1	8%	0.8

				Earnings Growth	PEG
SE	S	Stille AB STO:STIL	Average P/E: 34 31.2	26%	1.2
US		Abbott Laboratories NYSE:ABT	28.1	23%	1.2
US		Intuitive Surgical Inc NASDAQ:ISRG	59	19%	3.1
US		Stryker Corp NYSE:SYK	39.4	30%	1.3
IE		Medtronic PLC NYSE:MDT	24.6	22%	1.1
US		Boston Scientific Corp NYSE:BSX	36.2	31%	1.2
DE		Siemens Healthineers AG XETRA:SHL	19.5	16%	1.2
US		Edwards Lifesciences Corp NYSE:EW	45.1	27%	1.7
US		IDEXX Laboratories Inc NASDAQ:IDXX	43.5	13%	3.3
US		Becton Dickinson and Co NYSE:BDX	25.8	35%	0.7
US		Resmed Inc NYSE:RMD	22.1	11%	2

				EBITDA Growth	EV/EBITDA to Growth
SE	S	Stille AB STO:STIL	Average EV/EBITDA: 20.7 20.2	32%	0.6
US		Abbott Laboratories NYSE:ABT	16.1	11%	1.5
US		Intuitive Surgical Inc NASDAQ:ISRG	44.7	23%	1.9
US		Stryker Corp NYSE:SYK	20.1	12%	1.7
IE		Medtronic PLC NYSE:MDT	13.6	8%	1.7
US		Boston Scientific Corp NYSE:BSX	21.2	18%	1.2
DE		Siemens Healthineers AG XETRA:SHL	11	10%	1.1
US		Edwards Lifesciences Corp NYSE:EW	24.9	14%	1.8
US		IDEXX Laboratories Inc NASDAQ:IDXX	30.8	11%	2.8
US		Becton Dickinson and Co NYSE:BDX	10.1	1%	10.1
US		Resmed Inc NYSE:RMD	15.5	11%	1.4

				EBIT Growth	EV/EBIT to Growth
SE	S	Stille AB STO:STIL	Average EV/EBIT: 25.5 20.2	21%	1
US		Abbott Laboratories NYSE:ABT	22.1	18%	1.2
US		Intuitive Surgical Inc NASDAQ:ISRG	54.9	25%	2.2
US		Stryker Corp NYSE:SYK	24.3	16%	1.5
IE		Medtronic PLC NYSE:MDT	19.8	17%	1.2
US		Boston Scientific Corp NYSE:BSX	28.5	25%	1.1
DE		Siemens Healthineers AG XETRA:SHL	15.5	15%	1
US		Edwards Lifesciences Corp NYSE:EW	27.2	15%	1.8
US		IDEXX Laboratories Inc NASDAQ:IDXX	34.1	12%	2.8
US		Becton Dickinson and Co NYSE:BDX	17.1	15%	1.1
US		Resmed Inc NYSE:RMD	17.3	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