Ls Telcom AG
XETRA:LSX

Watchlist Manager
Ls Telcom AG Logo
Ls Telcom AG
XETRA:LSX
Watchlist
Price: 4.12 EUR -1.44% Market Closed
Market Cap: 24m EUR

Relative Value

The Relative Value of one LSX stock under the Base Case scenario is 6.18 EUR. Compared to the current market price of 4.12 EUR, Ls Telcom AG is Undervalued by 33%.

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.

LSX Relative Value
Base Case
6.18 EUR
Undervaluation 33%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
55
vs Industry
69
Median 3Y
0.6
Median 5Y
0.7
Industry
2.3
Forward
0.6
vs History
vs Industry
34
Median 3Y
-4.9
Median 5Y
-6.2
Industry
22.3
Forward
101.5
vs History
68
vs Industry
56
Median 3Y
4.7
Median 5Y
5.2
Industry
16.8
vs History
11
vs Industry
32
Median 3Y
-6.3
Median 5Y
3.2
Industry
21.1
vs History
49
vs Industry
47
Median 3Y
1.5
Median 5Y
1.7
Industry
2.8
vs History
42
vs Industry
63
Median 3Y
0.6
Median 5Y
0.7
Industry
2.3
Forward
0.6
vs History
55
vs Industry
80
Median 3Y
0.8
Median 5Y
0.9
Industry
4.7
vs History
20
vs Industry
34
Median 3Y
4.1
Median 5Y
5.3
Industry
12.2
Forward
4.7
vs History
vs Industry
8
Median 3Y
7.8
Median 5Y
7.8
Industry
16
Forward
27
vs History
58
vs Industry
51
Median 3Y
5
Median 5Y
5
Industry
15.2
vs History
vs Industry
Median 3Y
-40.1
Median 5Y
-15.7
Industry
18.4
vs History
50
vs Industry
62
Median 3Y
0.8
Median 5Y
0.9
Industry
2.3

Multiples Across Competitors

LSX Competitors Multiples
Ls Telcom AG Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
Ls Telcom AG
XETRA:LSX
23.9m EUR 0.6 -6.6 7.9 -11.9
US
Ezenia! Inc
OTC:EZEN
567B USD 233 910.9 -180 630.8 -182 667.2 -177 298
DE
SAP SE
XETRA:SAP
306.6B EUR 8.7 53.5 28.9 33.1
US
Palantir Technologies Inc
NYSE:PLTR
279.4B USD 89.8 490.1 629.2 675.4
US
Salesforce Inc
NYSE:CRM
270.3B USD 7.1 43.5 23.8 34.5
US
Intuit Inc
NASDAQ:INTU
184.1B USD 10.7 60.4 38.6 46.2
US
Adobe Inc
NASDAQ:ADBE
167.9B USD 7.6 24.9 18.8 20.8
US
Applovin Corp
NASDAQ:APP
117.2B USD 24.9 74.8 51.7 64
US
NCR Corp
LSE:0K45
115.3B USD 40.8 122.3 342.3 2 821.9
US
Microstrategy Inc
NASDAQ:MSTR
102.9B USD 222 -88.2 -2 428.9 -1 743.6
US
Cadence Design Systems Inc
NASDAQ:CDNS
85B USD 17.4 78.6 49.8 56.8
P/S Multiple
Revenue Growth P/S to Growth
DE
Ls Telcom AG
XETRA:LSX
Average P/S: 21 303.7
0.6
8%
0.1
US
Ezenia! Inc
OTC:EZEN
233 910.9
N/A N/A
DE
SAP SE
XETRA:SAP
8.7
12%
0.7
US
Palantir Technologies Inc
NYSE:PLTR
89.8
32%
2.8
US
Salesforce Inc
NYSE:CRM
7.1
10%
0.7
US
Intuit Inc
NASDAQ:INTU
10.7
13%
0.8
US
Adobe Inc
NASDAQ:ADBE
7.6
10%
0.8
US
Applovin Corp
NASDAQ:APP
24.9
20%
1.2
US
N
NCR Corp
LSE:0K45
40.8
-8%
N/A
US
Microstrategy Inc
NASDAQ:MSTR
222
3%
74
US
Cadence Design Systems Inc
NASDAQ:CDNS
17.4
13%
1.3
P/E Multiple
Earnings Growth PEG
DE
Ls Telcom AG
XETRA:LSX
Average P/E: 118.5
Negative Multiple: -6.6
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -180 630.8 N/A N/A
DE
SAP SE
XETRA:SAP
53.5
50%
1.1
US
Palantir Technologies Inc
NYSE:PLTR
490.1
69%
7.1
US
Salesforce Inc
NYSE:CRM
43.5
32%
1.4
US
Intuit Inc
NASDAQ:INTU
60.4
34%
1.8
US
Adobe Inc
NASDAQ:ADBE
24.9
26%
1
US
Applovin Corp
NASDAQ:APP
74.8
39%
1.9
US
N
NCR Corp
LSE:0K45
122.3
-52%
N/A
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -88.2 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
78.6
33%
2.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
Ls Telcom AG
XETRA:LSX
Average EV/EBITDA: 132.3
7.9
26%
0.3
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -182 667.2 N/A N/A
DE
SAP SE
XETRA:SAP
28.9
19%
1.5
US
Palantir Technologies Inc
NYSE:PLTR
629.2
105%
6
US
Salesforce Inc
NYSE:CRM
23.8
21%
1.1
US
Intuit Inc
NASDAQ:INTU
38.6
29%
1.3
US
Adobe Inc
NASDAQ:ADBE
18.8
17%
1.1
US
Applovin Corp
NASDAQ:APP
51.7
38%
1.4
US
N
NCR Corp
LSE:0K45
342.3
11%
31.1
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -2 428.9 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
49.8
25%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DE
Ls Telcom AG
XETRA:LSX
Average EV/EBIT: 469.1
Negative Multiple: -11.9
N/A N/A
US
Ezenia! Inc
OTC:EZEN
Negative Multiple: -177 298 N/A N/A
DE
SAP SE
XETRA:SAP
33.1
21%
1.6
US
Palantir Technologies Inc
NYSE:PLTR
675.4
107%
6.3
US
Salesforce Inc
NYSE:CRM
34.5
32%
1.1
US
Intuit Inc
NASDAQ:INTU
46.2
35%
1.3
US
Adobe Inc
NASDAQ:ADBE
20.8
20%
1
US
Applovin Corp
NASDAQ:APP
64
38%
1.7
US
N
NCR Corp
LSE:0K45
2 821.9
79%
35.7
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 743.6 N/A N/A
US
Cadence Design Systems Inc
NASDAQ:CDNS
56.8
28%
2