Cell Impact Valuation

Is ICLA undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

0/6

Valuation Score 0/6

Below Fair Value
Significantly Below Fair Value
Price-To-Sales vs Peers
Price-To-Sales vs Industry
Price-To-Sales vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of ICLA when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: Insufficient data to calculate ICLA's fair value for valuation analysis.

Significantly Below Fair Value: Insufficient data to calculate ICLA's fair value for valuation analysis.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for ICLA?

Key metric: As ICLA is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for ICLA. This is calculated by dividing ICLA's market cap by their current revenue.
What is ICLA's PS Ratio?
PS Ratio	3.5x
Sales	SEK 36.53m
Market Cap	SEK 126.58m

ICLA key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	4x
Enterprise Value/EBITDA	-1.8x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does ICLA's PS Ratio compare to its peers?

The above table shows the PS ratio for ICLA vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PS	Estimated Growth	Market Cap
Peer Average	0.2x
SNG Singulus Technologies	0.2x	17.4%	€11.9m
SCM SCHUMAG	0.2x	8.1%	€11.2m
GRF Greiffenberger	0.07x	n/a	€4.1m
DAR DATRON	0.5x	5.0%	€29.7m
ICLA Cell Impact	3.5x	n/a	€126.6m

Price-To-Sales vs Peers: ICLA is expensive based on its Price-To-Sales Ratio (3.5x) compared to the peer average (0.2x).

Price to Sales Ratio vs Industry

How does ICLA's PS Ratio compare vs other companies in the DE Machinery Industry?

4 Companies	Price / Sales	Estimated Growth	Market Cap
HDD Heidelberger Druckmaschinen	0.1x	4.3%	US$285.20m
SF3 STS Group	0.08x	4.2%	US$24.88m
GRF Greiffenberger	0.07x	n/a	US$4.33m
SCM SCHUMAG	0.04x	n/a	US$1.89m

No more companies available in this PS range

4 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: ICLA is expensive based on its Price-To-Sales Ratio (3.5x) compared to the German Machinery industry average (0.5x).

Price to Sales Ratio vs Fair Ratio

What is ICLA's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

ICLA PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	3.5x
Fair PS Ratio	n/a

Price-To-Sales vs Fair Ratio: Insufficient data to calculate ICLA's Price-To-Sales Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

Kajima

JP¥1.3t

Engages in civil engineering, building construction, real estate development, architectural design, and other businesses worldwide.

KAJ

JP¥16.50

0.6%

16.2%

DAIHEN

JP¥172.3b

Manufactures and sells transformers, welding machines, and industrial and clean transport robots.

6NV

JP¥43.40

3.3%

26.2%

Senior

UK£584.7m

Designs, manufactures, and sells high-technology components and systems for the principal original equipment manufacturers in the aerospace, defense, land vehicle, and power and energy markets in the United States, the United Kingdom, and internationally.

1JD

UK£1.70

-3.4%

-12.7%