Xvivo Perfusion AB
STO:XVIVO

Watchlist Manager
Xvivo Perfusion AB Logo
Xvivo Perfusion AB
STO:XVIVO
Watchlist
Price: 184.4 SEK -0.7% Market Closed
Market Cap: 5.8B SEK

Relative Value

The Relative Value of one XVIVO stock under the Base Case scenario is 137.25 SEK. Compared to the current market price of 184.4 SEK, Xvivo Perfusion AB is Overvalued by 26%.

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.

XVIVO Relative Value
Base Case
137.25 SEK
Overvaluation 26%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
9
Median 3Y
15.7
Median 5Y
18.6
Industry
2.3
Forward
7.1
vs History
34
vs Industry
6
Median 3Y
138
Median 5Y
118.9
Industry
22.5
Forward
108.9
vs History
60
vs Industry
2
Median 3Y
193.6
Median 5Y
125.7
Industry
14.5
vs History
46
vs Industry
4
Median 3Y
143.6
Median 5Y
71
Industry
21.5
vs History
93
vs Industry
13
Median 3Y
4.8
Median 5Y
5.9
Industry
2.2
vs History
93
vs Industry
9
Median 3Y
15.3
Median 5Y
18.2
Industry
2.6
Forward
6.9
vs History
93
vs Industry
10
Median 3Y
21.1
Median 5Y
24.5
Industry
5.2
vs History
49
vs Industry
2
Median 3Y
140.4
Median 5Y
81.6
Industry
11.9
Forward
37.5
vs History
52
vs Industry
2
Median 3Y
305.4
Median 5Y
86.6
Industry
16.9
Forward
77.2
vs History
60
vs Industry
2
Median 3Y
183.3
Median 5Y
122.1
Industry
14.7
vs History
46
vs Industry
4
Median 3Y
134.1
Median 5Y
68.2
Industry
18.7
vs History
93
vs Industry
13
Median 3Y
4.9
Median 5Y
5.7
Industry
1.9

Multiples Across Competitors

XVIVO Competitors Multiples
Xvivo Perfusion AB 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
Xvivo Perfusion AB
STO:XVIVO
5.8B SEK 7.1 194.3 84.2 84.2
JP
Hoya Corp
TSE:7741
8.2T JPY 9.4 39.7 25 29.8
CH
Alcon AG
SIX:ALC
31.8B CHF 3.9 37.6 15.7 30.6
DK
Coloplast A/S
CSE:COLO B
126.6B DKK 4.5 34.8 16 19
US
Align Technology Inc
NASDAQ:ALGN
11.4B USD 2.9 30 13.6 17.3
CN
Shenzhen New Industries Biomedical Engineering Co Ltd
SZSE:300832
46.5B CNY 10.2 28.2 25.9 25.9
UK
ConvaTec Group PLC
LSE:CTEC
4.6B GBP 2.6 28.5 223.7 363.5
CA
Bausch + Lomb Corp
NYSE:BLCO
5.9B USD 1.2 -19.2 19.3 91.1
CH
Ypsomed Holding AG
SIX:YPSN
4.2B CHF 5.4 21.8 14.2 19.2
JP
Asahi Intecc Co Ltd
TSE:7747
823.8B JPY 6.9 64.7 19.4 25.9
US
Merit Medical Systems Inc
NASDAQ:MMSI
4.9B USD 3.3 41.6 18.9 31.5