Xvivo Perfusion AB (publ)

OM:XVIVO Stock Report

Market Cap: SEK 14.6b

Xvivo Perfusion Valuation

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

Valuation Score

1/6

Valuation Score 1/6

  • 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 XVIVO when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Discounted Cash Flow
Simply Wall St
SEK 470.30
Fair Value
2.5% undervalued intrinsic discount
6
Number of Analysts

Below Fair Value: XVIVO (SEK458.5) is trading below our estimate of fair value (SEK470.3)

Significantly Below Fair Value: XVIVO is trading below fair value, but not by a significant amount.

Key Valuation Metric

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

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

The above table shows the Price to Earnings ratio for XVIVO. This is calculated by dividing XVIVO's market cap by their current earnings.
What is XVIVO's PE Ratio?
PE Ratio83.9x
EarningsSEK 172.18m
Market CapSEK 14.60b

Price to Earnings Ratio vs Peers

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

The above table shows the PE ratio for XVIVO vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average54.2x
VIMIAN Vimian Group
110.4x44.3%SEK 22.7b
SUS Surgical Science Sweden
61.8x36.7%SEK 8.1b
ARJO B Arjo
21.7x19.9%SEK 10.8b
EKTA B Elekta
23x21.3%SEK 23.0b
XVIVO Xvivo Perfusion
83.9x39.2%SEK 14.4b

Price-To-Earnings vs Peers: XVIVO is expensive based on its Price-To-Earnings Ratio (83.9x) compared to the peer average (54.2x).

Price to Earnings Ratio vs Industry

How does XVIVO's PE Ratio compare vs other companies in the European Medical Equipment Industry?

2 CompaniesPrice / EarningsEstimated GrowthMarket Cap
XVIVO 83.9xIndustry Avg. 31.7xNo. of Companies11PE01632486480+
2 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: XVIVO is expensive based on its Price-To-Earnings Ratio (83.9x) compared to the European Medical Equipment industry average (31.7x).

Price to Earnings Ratio vs Fair Ratio

What is XVIVO'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.

XVIVO PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio83.9x
Fair PE Ratio44.6x

Price-To-Earnings vs Fair Ratio: XVIVO is expensive based on its Price-To-Earnings Ratio (83.9x) compared to the estimated Fair Price-To-Earnings Ratio (44.5x).

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 XVIVO forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentSEK 458.50
SEK 518.67
+13.1%
8.8%SEK 567.00SEK 460.00n/a6
Feb ’26SEK 466.00
SEK 522.00
+12.0%
8.1%SEK 567.00SEK 480.00n/a6
Jan ’26SEK 489.00
SEK 538.17
+10.1%
7.8%SEK 584.00SEK 480.00n/a6
Dec ’25SEK 480.00
SEK 538.17
+12.1%
7.8%SEK 584.00SEK 480.00n/a6
Nov ’25SEK 448.00
SEK 545.67
+21.8%
6.3%SEK 584.00SEK 480.00n/a6
Oct ’25SEK 503.00
SEK 549.00
+9.1%
6.6%SEK 584.00SEK 480.00n/a6
Sep ’25SEK 533.00
SEK 549.00
+3.0%
6.6%SEK 584.00SEK 480.00n/a6
Aug ’25SEK 506.00
SEK 549.00
+8.5%
6.6%SEK 584.00SEK 480.00n/a6
Jul ’25SEK 418.00
SEK 440.00
+5.3%
13.9%SEK 520.00SEK 340.00n/a6
Jun ’25SEK 440.00
SEK 408.00
-7.3%
12.0%SEK 468.00SEK 340.00n/a6
May ’25SEK 379.00
SEK 408.00
+7.7%
12.0%SEK 468.00SEK 340.00n/a6
Apr ’25SEK 275.00
SEK 382.60
+39.1%
9.0%SEK 425.00SEK 340.00n/a5
Mar ’25SEK 280.50
SEK 382.60
+36.4%
9.0%SEK 425.00SEK 340.00n/a5
Feb ’25SEK 284.50
SEK 389.60
+36.9%
7.8%SEK 425.00SEK 340.00SEK 466.005
Jan ’25SEK 329.50
SEK 377.00
+14.4%
16.3%SEK 450.00SEK 280.00SEK 489.005
Dec ’24SEK 273.00
SEK 363.75
+33.2%
17.1%SEK 450.00SEK 280.00SEK 480.004
Nov ’24SEK 231.00
SEK 371.67
+60.9%
18.8%SEK 450.00SEK 280.00SEK 448.003
Oct ’24SEK 274.50
SEK 391.67
+42.7%
11.5%SEK 450.00SEK 340.00SEK 503.003
Sep ’24SEK 289.50
SEK 391.67
+35.3%
11.5%SEK 450.00SEK 340.00SEK 533.003
Aug ’24SEK 323.00
SEK 376.67
+16.6%
7.2%SEK 405.00SEK 340.00SEK 506.003
Jul ’24SEK 303.50
SEK 376.67
+24.1%
7.2%SEK 405.00SEK 340.00SEK 418.003
Jun ’24SEK 286.00
SEK 376.67
+31.7%
7.2%SEK 405.00SEK 340.00SEK 440.003
May ’24SEK 306.00
SEK 370.00
+20.9%
7.2%SEK 405.00SEK 340.00SEK 379.003
Apr ’24SEK 244.00
SEK 354.00
+45.1%
8.7%SEK 385.00SEK 312.00SEK 275.003
Mar ’24SEK 235.00
SEK 365.50
+55.5%
9.1%SEK 400.00SEK 312.00SEK 280.504
Feb ’24SEK 227.50
SEK 365.50
+60.7%
9.1%SEK 400.00SEK 312.00SEK 284.504
Analyst Price Target
Consensus Narrative from 6 Analysts
SEK 518.67
Fair Value
11.6% undervalued intrinsic discount
6
Number of Analysts

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2025/02/21 20:25
End of Day Share Price 2025/02/21 00:00
Earnings2024/12/31
Annual Earnings2024/12/31

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.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* 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.

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 Github.

Analyst Sources

Xvivo Perfusion AB (publ) is covered by 11 analysts. 6 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Dylan van HaaftenBryan Garnier & Co
Maria Vara FernándezBryan Garnier & Co
Kristofer Liljeberg-SvenssonCarnegie Investment Bank AB