W

Waystream Group AB (publ)
STO:WAYS

Watchlist Manager
Waystream Group AB (publ)
STO:WAYS
Watchlist
Price: 39.5 SEK 0.51% Market Closed
Market Cap: 318.8m SEK

Relative Value

The Relative Value of one WAYS stock under the Base Case scenario is 48.84 SEK. Compared to the current market price of 39.5 SEK, Waystream Group AB (publ) is Undervalued by 19%.

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.

WAYS Relative Value
Base Case
48.84 SEK
Undervaluation 19%
Relative Value
Price
W
Worst Case
Base Case
Best Case

Multiples Across Competitors

WAYS Competitors Multiples
Waystream Group AB (publ) Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Waystream Group AB (publ)
STO:WAYS
318.8m SEK 2.4 596.1 28.2 97
JP
Nakayo Inc
TSE:6715
111.4T JPY 6 383.2 7 956 708 364 019 -1 113 898.2
US
Cisco Systems Inc
NASDAQ:CSCO
289.1B USD 5 28 18.9 22.7
US
Arista Networks Inc
NYSE:ANET
160.3B USD 19 47.7 40.7 41.5
US
Ameritek Ventures Inc
OTC:ATVK
103.8B USD 3 795.7 39.9 -420 -392.9
CN
Zhongji Innolight Co Ltd
SZSE:300308
659.8B CNY 21 77.6 64.6 64.6
US
Motorola Solutions Inc
NYSE:MSI
65.2B USD 5.8 30.8 23 26
FI
Nokia Oyj
OMXH:NOKIA
30B EUR 1.5 32.4 14.6 27.9
US
Ubiquiti Inc
NYSE:UI
34.1B USD 12.4 43 35.7 36.5
US
Ciena Corp
NYSE:CIEN
34B USD 7.1 275.8 75.9 110.1
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
288.1B SEK 1.2 11.7 6.8 8.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SE
W
Waystream Group AB (publ)
STO:WAYS
Average EV/EBITDA: 36 432.7
28.2
N/A N/A
JP
N
Nakayo Inc
TSE:6715
364 019
N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
18.9
19%
1
US
Arista Networks Inc
NYSE:ANET
40.7
28%
1.5
US
Ameritek Ventures Inc
OTC:ATVK
Negative Multiple: -420 N/A N/A
CN
Zhongji Innolight Co Ltd
SZSE:300308
64.6
85%
0.8
US
Motorola Solutions Inc
NYSE:MSI
23
14%
1.6
FI
Nokia Oyj
OMXH:NOKIA
14.6
N/A N/A
US
Ubiquiti Inc
NYSE:UI
35.7
7%
5.1
US
Ciena Corp
NYSE:CIEN
75.9
56%
1.4
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
6.8
5%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SE
W
Waystream Group AB (publ)
STO:WAYS
Average EV/EBIT: 48.4
97
N/A N/A
JP
N
Nakayo Inc
TSE:6715
Negative Multiple: -1 113 898.2 N/A N/A
US
Cisco Systems Inc
NASDAQ:CSCO
22.7
23%
1
US
Arista Networks Inc
NYSE:ANET
41.5
28%
1.5
US
Ameritek Ventures Inc
OTC:ATVK
Negative Multiple: -392.9 N/A N/A
CN
Zhongji Innolight Co Ltd
SZSE:300308
64.6
88%
0.7
US
Motorola Solutions Inc
NYSE:MSI
26
15%
1.7
FI
Nokia Oyj
OMXH:NOKIA
27.9
N/A N/A
US
Ubiquiti Inc
NYSE:UI
36.5
7%
5.2
US
Ciena Corp
NYSE:CIEN
110.1
69%
1.6
SE
Telefonaktiebolaget LM Ericsson
STO:ERIC B
8.9
9%
1