Nyxoah Valuation
Is 5YI undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
2/6Valuation Score 2/6
Below Fair Value
Significantly Below Fair Value
Price-To-Book vs Peers
Price-To-Book vs Industry
Price-To-Book vs Fair Ratio
Analyst Forecast
Share Price vs Fair Value
What is the Fair Price of 5YI when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: 5YI (€8.52) is trading below our estimate of fair value (€78.37)
Significantly Below Fair Value: 5YI is trading below fair value by more than 20%.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for 5YI?
Key metric: As 5YI barely has revenue we use its Price-To-Book Ratio for relative valuation analysis.
| What is 5YI's PB Ratio? | |
|---|---|
| PB Ratio | 3.3x |
| Book | €104.71m |
| Market Cap | €342.48m |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 58x |
| Enterprise Value/EBITDA | -5.8x |
| PEG Ratio | n/a |
Price to Book Ratio vs Peers
How does 5YI's PB Ratio compare to its peers?
| Company | Forward PB | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 3.2x | ||
SBS Stratec | 1.6x | 25.4% | €353.1m |
EUZ Eckert & Ziegler | 4.1x | 5.2% | €1.0b |
DRW3 Drägerwerk KGaA | 0.6x | 1.2% | €852.5m |
PUS PULSION Medical Systems | 6.4x | n/a | €131.9m |
5YI Nyxoah | 3.3x | 26.6% | €342.5m |
Price-To-Book vs Peers: 5YI is expensive based on its Price-To-Book Ratio (3.3x) compared to the peer average (3.2x).
Price to Book Ratio vs Industry
How does 5YI's PB Ratio compare vs other companies in the DE Medical Equipment Industry?
Price-To-Book vs Industry: 5YI is expensive based on its Price-To-Book Ratio (3.3x) compared to the European Medical Equipment industry average (2.2x).
Price to Book Ratio vs Fair Ratio
What is 5YI's PB Ratio compared to its Fair PB Ratio? This is the expected PB Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.
| Fair Ratio | |
|---|---|
| Current PB Ratio | 3.3x |
| Fair PB Ratio | n/a |
Price-To-Book vs Fair Ratio: Insufficient data to calculate 5YI's Price-To-Book 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?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | €8.52 | €12.90 +51.4% | 38.0% | €17.80 | €8.00 | n/a | 2 |
| Jan ’26 | €7.64 | €12.90 +68.8% | 38.0% | €17.80 | €8.00 | n/a | 2 |
| Dec ’25 | €7.34 | €13.90 +89.4% | 28.1% | €17.80 | €10.00 | n/a | 2 |
| Nov ’25 | €8.24 | €13.90 +68.7% | 28.1% | €17.80 | €10.00 | n/a | 2 |
| Oct ’25 | €7.90 | €13.90 +75.9% | 35.3% | €18.80 | €9.00 | n/a | 2 |
| Sep ’25 | €6.96 | €13.90 +99.7% | 35.3% | €18.80 | €9.00 | n/a | 2 |
| Aug ’25 | €7.50 | €13.40 +78.7% | 40.3% | €18.80 | €8.00 | n/a | 2 |
| Jul ’25 | €6.40 | €13.50 +110.9% | 40.7% | €19.00 | €8.00 | n/a | 2 |
| Jun ’25 | €7.98 | €15.50 +94.2% | 35.5% | €21.00 | €10.00 | n/a | 2 |
| May ’25 | €8.94 | €15.50 +73.4% | 35.5% | €21.00 | €10.00 | n/a | 2 |
| Apr ’25 | €13.00 | €16.50 +26.9% | 27.3% | €21.00 | €12.00 | n/a | 2 |
| Mar ’25 | n/a | €9.65 0% | 48.2% | €14.30 | €5.00 | n/a | 2 |
| Feb ’25 | n/a | €9.65 0% | 48.2% | €14.30 | €5.00 | n/a | 2 |
| Jan ’25 | €4.09 | €9.65 +135.9% | 48.2% | €14.30 | €5.00 | €7.64 | 2 |
| Dec ’24 | €4.32 | €10.65 +146.5% | 34.3% | €14.30 | €7.00 | €7.34 | 2 |
| Nov ’24 | €5.24 | €10.65 +103.2% | 34.3% | €14.30 | €7.00 | €8.24 | 2 |
| Oct ’24 | €6.76 | €11.15 +64.9% | 28.3% | €14.30 | €8.00 | €7.90 | 2 |
| Sep ’24 | €7.06 | €11.15 +57.9% | 28.3% | €14.30 | €8.00 | €6.96 | 2 |
| Aug ’24 | €6.94 | €19.35 +178.8% | 58.7% | €30.70 | €8.00 | €7.50 | 2 |
Analyst Forecast: Target price is more than 20% higher than the current share price, but there are not enough analysts covering the stock to determine statistical confidence in agreement.
Discover undervalued companies
Company Analysis and Financial Data Status
| Data | Last Updated (UTC time) |
|---|---|
| Company Analysis | 2025/01/10 23:39 |
| End of Day Share Price | 2025/01/10 00:00 |
| Earnings | 2024/09/30 |
| Annual Earnings | 2023/12/31 |
Data Sources
The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.
| Package | Data | Timeframe | Example US Source * |
|---|---|---|---|
| Company Financials | 10 years |
| |
| Analyst Consensus Estimates | +3 years |
|
|
| Market Prices | 30 years |
| |
| Ownership | 10 years |
| |
| Management | 10 years |
| |
| Key Developments | 10 years |
|
* example for US securities, for non-US equivalent regulatory forms and sources are used.
Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.
Analysis Model and Snowflake
Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.
Learn about the world class team who designed and built the Simply Wall St analysis model.
Industry and Sector Metrics
Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .
Analyst Sources
Nyxoah S.A. is covered by 10 analysts. 8 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.
| Analyst | Institution |
|---|---|
| David Rescott | Baird |
| Michael Polark | Baird |
| Ross Osborn | Cantor Fitzgerald & Co. |