Circio Holding Valuation

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

CRNA (NOK0.71) is trading below our estimate of [[fair value]] (NOK31.28)

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

Valuation Score

5/6

Valuation Score 5/6

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

Share Price vs Fair Value

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

Below Fair Value: CRNA (NOK0.71) is trading below our estimate of fair value (NOK31.28)

Significantly Below Fair Value: CRNA is trading below fair value by more than 20%.

Key Valuation Metric

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

Key metric: As CRNA is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for CRNA. This is calculated by dividing CRNA's market cap by their current earnings.
What is CRNA's PE Ratio?
PE Ratio	3.4x
Earnings	NOK 9.50m
Market Cap	NOK 32.26m

CRNA 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	523.8x
Enterprise Value/EBITDA	-1.3x
PEG Ratio	0.06x

Price to Earnings Ratio vs Peers

How does CRNA's PE Ratio compare to its peers?

The above table shows the PE ratio for CRNA vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	64.3x
AZT ArcticZymes Technologies	147.2x	73.8%	NOK 681.3m
NSB NeuroScientific Biopharmaceuticals	14.7x	n/a	AU$4.8m
532041 Hindustan Bio Sciences	72.1x	n/a	₹104.7m
NAVA Navamedic	23.1x	29.6%	NOK 453.9m
CRNA Circio Holding	3.4x	61.2%	NOK 32.3m

Price-To-Earnings vs Peers: CRNA is good value based on its Price-To-Earnings Ratio (3.4x) compared to the peer average (56.8x).

Price to Earnings Ratio vs Industry

How does CRNA's PE Ratio compare vs other companies in the European Biotechs Industry?

5 Companies	Price / Earnings	Estimated Growth	Market Cap
Industry Avg.	27.0x	16.1%
CRNA Circio Holding	3.4x	61.2%	US$2.84m

5 Companies		Estimated Growth	Market Cap
Industry Avg.	27.0x	16.1%
CRNA Circio Holding	3.4x	61.2%	US$2.84m

No more companies

Price-To-Earnings vs Industry: CRNA is good value based on its Price-To-Earnings Ratio (3.4x) compared to the European Biotechs industry average (26.8x).

Price to Earnings Ratio vs Fair Ratio

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

CRNA PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	3.4x
Fair PE Ratio	19.5x

Price-To-Earnings vs Fair Ratio: CRNA is good value based on its Price-To-Earnings Ratio (3.4x) compared to the estimated Fair Price-To-Earnings Ratio (19.5x).

Analyst Price Targets

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

The above table shows the analyst CRNA forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	NOK 0.71	NOK 2.00 +181.7%	50.0%	NOK 3.00	NOK 1.00	n/a	2
Dec ’25	NOK 0.74	NOK 2.00 +170.3%	50.0%	NOK 3.00	NOK 1.00	n/a	2
Nov ’25	NOK 1.16	NOK 2.00 +73.2%	50.0%	NOK 3.00	NOK 1.00	n/a	2
Oct ’25	NOK 0.70	NOK 2.00 +184.1%	50.0%	NOK 3.00	NOK 1.00	n/a	2
Sep ’25	NOK 1.30	NOK 3.00 +130.8%	66.7%	NOK 5.00	NOK 1.00	n/a	2
Aug ’25	NOK 2.33	NOK 3.00 +28.8%	66.7%	NOK 5.00	NOK 1.00	n/a	2
Jul ’25	NOK 2.46	NOK 12.00 +387.8%	91.7%	NOK 23.00	NOK 1.00	n/a	2
Jun ’25	NOK 3.06	NOK 12.00 +292.2%	91.7%	NOK 23.00	NOK 1.00	n/a	2
May ’25	NOK 2.50	NOK 48.00 +1,820.0%	107.7%	NOK 120.00	NOK 1.00	n/a	3
Apr ’25	NOK 6.00	NOK 48.00 +700.0%	107.7%	NOK 120.00	NOK 1.00	n/a	3
Mar ’25	NOK 6.40	NOK 70.50 +1,001.6%	70.2%	NOK 120.00	NOK 21.00	n/a	2
Feb ’25	NOK 6.78	NOK 70.50 +940.0%	70.2%	NOK 120.00	NOK 21.00	n/a	2
Jan ’25	NOK 7.20	NOK 57.00 +691.7%	78.4%	NOK 120.00	NOK 21.00	n/a	3
Dec ’24	NOK 6.75	NOK 57.00 +744.4%	78.4%	NOK 120.00	NOK 21.00	NOK 0.74	3
Nov ’24	NOK 6.23	NOK 57.00 +815.1%	78.4%	NOK 120.00	NOK 21.00	NOK 1.16	3
Oct ’24	NOK 10.80	NOK 75.00 +594.4%	60.0%	NOK 120.00	NOK 30.00	NOK 0.70	2
Sep ’24	NOK 15.30	NOK 75.00 +390.2%	60.0%	NOK 120.00	NOK 30.00	NOK 1.30	2
Aug ’24	NOK 17.40	NOK 75.00 +331.0%	60.0%	NOK 120.00	NOK 30.00	NOK 2.33	2
Jul ’24	NOK 17.10	NOK 75.00 +338.6%	60.0%	NOK 120.00	NOK 30.00	NOK 2.46	2
Jun ’24	NOK 14.07	NOK 99.00 +603.6%	21.2%	NOK 120.00	NOK 78.00	NOK 3.06	2
May ’24	NOK 18.30	NOK 99.00 +441.0%	21.2%	NOK 120.00	NOK 78.00	NOK 2.50	2
Apr ’24	NOK 21.81	NOK 99.00 +353.9%	21.2%	NOK 120.00	NOK 78.00	NOK 6.00	2
Mar ’24	NOK 24.30	NOK 99.00 +307.4%	21.2%	NOK 120.00	NOK 78.00	NOK 6.40	2
Feb ’24	NOK 29.70	NOK 99.00 +233.3%	21.2%	NOK 120.00	NOK 78.00	NOK 6.78	2
Jan ’24	NOK 32.88	NOK 99.00 +201.1%	21.2%	NOK 120.00	NOK 78.00	NOK 7.20	2
Dec ’23	NOK 35.40	NOK 99.00 +179.7%	21.2%	NOK 120.00	NOK 78.00	NOK 6.75	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	2024/12/30 23:18
End of Day Share Price	2024/12/30 00:00
Earnings	2024/06/30
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	Income statement Cash flow statement Balance sheet	SEC Form 10-K SEC Form 10-Q
Analyst Consensus Estimates	+3 years	Forecast financials Analyst price targets	Analyst Research Reports Blue Matrix
Market Prices	30 years	Stock prices Dividends, Splits and Actions	ICE Market Data SEC Form S-1
Ownership	10 years	Top shareholders Insider trading	SEC Form 4 SEC Form 13D
Management	10 years	Leadership team Board of directors	SEC Form 10-K SEC Form DEF 14A
Key Developments	10 years	Company announcements	SEC Form 8-K

^* 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

Circio Holding ASA is covered by 5 analysts. 2 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
Arvid Necander	Carnegie Investment Bank AB
Geir Holom	DNB Markets
Jonas Peciulis	Edison Investment Research