CEK Relative Valuation - CeoTronics Audio Video Data Communication AG

Watchlist Manager

Watchlist

Price: 11.3 EUR 0.89%

Market Cap: €90.2m

	CeoTronics Audio Video Data Communication AG XETRA:CEK	DE

Multiples-Based Value

The Multiples-Based Value of one CEK stock under the Base Case scenario is 13.35 EUR. Compared to the current market price of 11.3 EUR, CeoTronics Audio Video Data Communication AG is Undervalued 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?

CEK Multiples-Based Value

Base Case

Undervaluation 15%

Multiples-Based Value

Price €11.3

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
DE		CeoTronics Audio Video Data Communication AG XETRA:CEK	90.2m EUR	1.3	11.5	6	6.8
JP	N	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	306.6B USD	5.2	27.7	19.2	22.8
US		Arista Networks Inc NYSE:ANET	154.3B USD	17.1	43.9	36.4	37.1
CN		Zhongji Innolight Co Ltd SZSE:300308	632.7B CNY	20.7	76.4	64.5	64.5
US		Motorola Solutions Inc NYSE:MSI	71.9B USD	6.2	33.4	23.5	26.9
US		Ciena Corp NYSE:CIEN	54.9B USD	10.7	239.8	97.1	131.9
US		Lumentum Holdings Inc NASDAQ:LITE	50.2B USD	23.8	198.8	189.3	4 748
US		Ubiquiti Inc NYSE:UI	47.8B USD	16	53.5	44.4	45.3
FI		Nokia Oyj OMXH:NOKIA	37.9B EUR	2	60.1	18.7	45.4
SE		Telefonaktiebolaget LM Ericsson STO:ERIC B	349.3B SEK	1.5	12.6	8	10.2

				Revenue Growth	P/S to Growth
DE		CeoTronics Audio Video Data Communication AG XETRA:CEK	Average P/S: 589.8 1.3	8%	0.2
JP	N	Nakayo Inc TSE:6715	6 383.2	N/A	N/A
US		Cisco Systems Inc NASDAQ:CSCO	5.2	7%	0.7
US		Arista Networks Inc NYSE:ANET	17.1	24%	0.7
CN		Zhongji Innolight Co Ltd SZSE:300308	20.7	62%	0.3
US		Motorola Solutions Inc NYSE:MSI	6.2	7%	0.9
US		Ciena Corp NYSE:CIEN	10.7	23%	0.5
US		Lumentum Holdings Inc NASDAQ:LITE	23.8	54%	0.4
US		Ubiquiti Inc NYSE:UI	16	21%	0.8
FI		Nokia Oyj OMXH:NOKIA	2	5%	0.4
SE		Telefonaktiebolaget LM Ericsson STO:ERIC B	1.5	1%	1.5

				Earnings Growth	PEG
DE		CeoTronics Audio Video Data Communication AG XETRA:CEK	Average P/E: 723 406 11.5	18%	0.6
JP	N	Nakayo Inc TSE:6715	7 956 708	N/A	N/A
US		Cisco Systems Inc NASDAQ:CSCO	27.7	25%	1.1
US		Arista Networks Inc NYSE:ANET	43.9	24%	1.8
CN		Zhongji Innolight Co Ltd SZSE:300308	76.4	83%	0.9
US		Motorola Solutions Inc NYSE:MSI	33.4	15%	2.2
US		Ciena Corp NYSE:CIEN	239.8	116%	2.1
US		Lumentum Holdings Inc NASDAQ:LITE	198.8	249%	0.8
US		Ubiquiti Inc NYSE:UI	53.5	23%	2.3
FI		Nokia Oyj OMXH:NOKIA	60.1	53%	1.1
SE		Telefonaktiebolaget LM Ericsson STO:ERIC B	12.6	-2%	N/A

				EBITDA Growth	EV/EBITDA to Growth
DE		CeoTronics Audio Video Data Communication AG XETRA:CEK	Average EV/EBITDA: 33 138.7 6	12%	0.5
JP	N	Nakayo Inc TSE:6715	364 019	N/A	N/A
US		Cisco Systems Inc NASDAQ:CSCO	19.2	20%	1
US		Arista Networks Inc NYSE:ANET	36.4	28%	1.3
CN		Zhongji Innolight Co Ltd SZSE:300308	64.5	92%	0.7
US		Motorola Solutions Inc NYSE:MSI	23.5	14%	1.7
US		Ciena Corp NYSE:CIEN	97.1	59%	1.6
US		Lumentum Holdings Inc NASDAQ:LITE	189.3	223%	0.8
US		Ubiquiti Inc NYSE:UI	44.4	25%	1.8
FI		Nokia Oyj OMXH:NOKIA	18.7	27%	0.7
SE		Telefonaktiebolaget LM Ericsson STO:ERIC B	8	0%	N/A

				EBIT Growth	EV/EBIT to Growth
DE		CeoTronics Audio Video Data Communication AG XETRA:CEK	Average EV/EBIT: 513.9 6.8	14%	0.5
JP	N	Nakayo Inc TSE:6715	Negative Multiple: -1 113 898.2	N/A	N/A
US		Cisco Systems Inc NASDAQ:CSCO	22.8	24%	0.9
US		Arista Networks Inc NYSE:ANET	37.1	27%	1.4
CN		Zhongji Innolight Co Ltd SZSE:300308	64.5	97%	0.7
US		Motorola Solutions Inc NYSE:MSI	26.9	15%	1.8
US		Ciena Corp NYSE:CIEN	131.9	83%	1.6
US		Lumentum Holdings Inc NASDAQ:LITE	4 748	N/A	N/A
US		Ubiquiti Inc NYSE:UI	45.3	25%	1.8
FI		Nokia Oyj OMXH:NOKIA	45.4	56%	0.8
SE		Telefonaktiebolaget LM Ericsson STO:ERIC B	10.2	0%	N/A

CeoTronics Audio Video Data Communication AG
XETRA:CEK

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

CEK Competitors Multiples
CeoTronics Audio Video Data Communication AG Competitors

See Also

Company

Help

Tools

Stocks

CeoTronics Audio Video Data Communication AG XETRA:CEK

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

CEK Competitors Multiples CeoTronics Audio Video Data Communication AG Competitors

See Also

Company

Help

Tools

Stocks

CeoTronics Audio Video Data Communication AG
XETRA:CEK

CEK Competitors Multiples
CeoTronics Audio Video Data Communication AG Competitors