NTG Relative Valuation - NTG Nordic Transport Group AS

Watchlist Manager

Watchlist

Price: 186.6 DKK -1.58%

Market Cap: 4.2B DKK

Section:

Relative Value

The Relative Value of one NTG stock under the Base Case scenario is hidden DKK. Compared to the current market price of 186.6 DKK, NTG Nordic Transport Group AS is hidden .

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.

What is Relative Valuation?

How is Relative Value calculated?

NTG Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

0.4

P/S

vs History	87
vs Industry	54

Median 5Y

0.7

Industry

0.8

Forward

0.4

More Details

14.5

P/E

vs History	84
vs Industry	21

Median 5Y

19.5

Industry

15.5

Forward

More Details

P/OCF

vs History	74
vs Industry	15

Median 5Y

12.2

Industry

6.7

More Details

26.6

P/FCFE

vs History	41
vs Industry	10

Median 5Y

20.2

Industry

17.7

More Details

2.9

P/B

vs History	98
vs Industry	7

Median 5Y

8.1

Industry

1.3

More Details

0.6

EV/S

vs History	82
vs Industry	60

Median 5Y

0.8

Industry

1.2

Forward

0.5

More Details

3.2

EV/GP

vs History	96
vs Industry	53

Median 5Y

4.6

Industry

5.1

More Details

7.1

EV/EBITDA

vs History	80
vs Industry	31

Median 5Y

8.5

Industry

7.5

Forward

6.2

More Details

10.9

EV/EBIT

vs History	65
vs Industry	35

Median 5Y

Industry

13.1

Forward

9.4

More Details

12.9

EV/OCF

vs History	52
vs Industry	14

Median 5Y

13.6

Industry

More Details

14.4

EV/FCFF

vs History	46
vs Industry	27

Median 5Y

Industry

16.5

More Details

1.4

EV/IC

vs History	98
vs Industry	11

Median 5Y

2.8

Industry

0.9

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
DK		NTG Nordic Transport Group AS CSE:NTG	4B DKK	0.4	14.5	7.1	10.9
US		Uber Technologies Inc NYSE:UBER	174.5B USD	3.8	14.2	40.8	48.9
JP	T	Tonami Holdings Co Ltd TSE:9070	9.1T JPY	57.9	2 597.9	737.1	1 372.8
US		Old Dominion Freight Line Inc NASDAQ:ODFL	33.1B USD	5.8	28.8	18	22.1
CN	D	DiDi Global Inc OTC:DIDIY	23B USD	0.8	131.5	32.7	85.9
SG		Grab Holdings Ltd NASDAQ:GRAB	19.2B USD	6.6	835.6	86.6	1 359
US		XPO Logistics Inc NYSE:XPO	14.2B USD	1.8	36.6	14.6	25
US		J B Hunt Transport Services Inc NASDAQ:JBHT	13.8B USD	1.1	24.6	9.3	17.9
CN		Full Truck Alliance Co Ltd NYSE:YMM	12.3B USD	7.6	23.5	19.8	20.2
US		U-Haul Holding Co NYSE:UHAL	12.2B USD	2.1	33.2	10.8	25.1
US	A	Amerco F:AUK	10.2B EUR	2	31.9	10.5	24.5

				Revenue Growth	P/S to Growth
DK		NTG Nordic Transport Group AS CSE:NTG	Average P/S: 8.2 0.4	8%	0.1
US		Uber Technologies Inc NYSE:UBER	3.8	15%	0.3
JP	T	Tonami Holdings Co Ltd TSE:9070	57.9	N/A	N/A
US		Old Dominion Freight Line Inc NASDAQ:ODFL	5.8	5%	1.2
CN	D	DiDi Global Inc OTC:DIDIY	0.8	9%	0.1
SG		Grab Holdings Ltd NASDAQ:GRAB	6.6	19%	0.3
US		XPO Logistics Inc NYSE:XPO	1.8	3%	0.6
US		J B Hunt Transport Services Inc NASDAQ:JBHT	1.1	5%	0.2
CN		Full Truck Alliance Co Ltd NYSE:YMM	7.6	-41%	N/A
US		U-Haul Holding Co NYSE:UHAL	2.1	N/A	N/A
US	A	Amerco F:AUK	2	N/A	N/A

				Earnings Growth	PEG
DK		NTG Nordic Transport Group AS CSE:NTG	Average P/E: 342.9 14.5	19%	0.8
US		Uber Technologies Inc NYSE:UBER	14.2	0%	N/A
JP	T	Tonami Holdings Co Ltd TSE:9070	2 597.9	N/A	N/A
US		Old Dominion Freight Line Inc NASDAQ:ODFL	28.8	8%	3.6
CN	D	DiDi Global Inc OTC:DIDIY	131.5	48%	2.7
SG		Grab Holdings Ltd NASDAQ:GRAB	835.6	N/A	N/A
US		XPO Logistics Inc NYSE:XPO	36.6	20%	1.8
US		J B Hunt Transport Services Inc NASDAQ:JBHT	24.6	15%	1.6
CN		Full Truck Alliance Co Ltd NYSE:YMM	23.5	-28%	N/A
US		U-Haul Holding Co NYSE:UHAL	33.2	N/A	N/A
US	A	Amerco F:AUK	31.9	N/A	N/A

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication
US	Chevron Corp NYSE:CVX	Energy

	NTG Nordic Transport Group AS CSE:NTG	186.6 DKK -1.58%
	Telus Corp TSX:T	21.93 CAD -0.09%
T	Tompkins Financial Corp AMEX:TMP	60.11 USD 0.5%
	Glg Life Tech Corp TSX:GLG	0.05 CAD

	Johnson & Johnson NYSE:JNJ	150.73 USD -1.08%
	Berkshire Hathaway Inc NYSE:BRK.A	728 200 USD 0.39%
	Bank of America Corp NYSE:BAC	45.06 USD 1.88%
	Mastercard Inc NYSE:MA	538.73 USD -5.39%
	UnitedHealth Group Inc NYSE:UNH	307.2 USD -0.54%
	Exxon Mobil Corp NYSE:XOM	113.19 USD -0.71%

	Franklin Covey Co NYSE:FC	22.26 USD -2.58%
	Mohawk Industries Inc NYSE:MHK	97.99 USD -0.45%
	Ardmore Shipping Corp NYSE:ASC	10.54 USD 0.38%
	ASGN Inc NYSE:ASGN	49.26 USD -3.37%
	Skyworks Solutions Inc NASDAQ:SWKS	71.62 USD 0.13%
	Weatherford International PLC NASDAQ:WFRD	51.18 USD -1.1%

	Johnson & Johnson NYSE:JNJ	150.73 USD -1.08%
	Bank of America Corp NYSE:BAC	45.06 USD 1.88%
	Mastercard Inc NYSE:MA	538.73 USD -5.39%
	Salesforce Inc NYSE:CRM	259.5 USD -1.24%
	Abbvie Inc NYSE:ABBV	185.49 USD 0.01%
	Home Depot Inc NYSE:HD	347.03 USD -0.5%

NTG Nordic Transport Group AS
CSE:NTG

Relative Value

Valuation Multiples

Multiples Across Competitors

NTG Competitors Multiples
NTG Nordic Transport Group AS Competitors

See Also

Company

Help

Tools

Stocks

				EBITDA Growth	EV/EBITDA to Growth
DK		NTG Nordic Transport Group AS CSE:NTG	Average EV/EBITDA: 89.7 7.1	10%	0.7
US		Uber Technologies Inc NYSE:UBER	40.8	57%	0.7
JP	T	Tonami Holdings Co Ltd TSE:9070	737.1	N/A	N/A
US		Old Dominion Freight Line Inc NASDAQ:ODFL	18	8%	2.2
CN	D	DiDi Global Inc OTC:DIDIY	32.7	56%	0.6
SG		Grab Holdings Ltd NASDAQ:GRAB	86.6	128%	0.7
US		XPO Logistics Inc NYSE:XPO	14.6	10%	1.5
US		J B Hunt Transport Services Inc NASDAQ:JBHT	9.3	8%	1.2
CN		Full Truck Alliance Co Ltd NYSE:YMM	19.8	-25%	N/A
US		U-Haul Holding Co NYSE:UHAL	10.8	N/A	N/A
US	A	Amerco F:AUK	10.5	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
DK		NTG Nordic Transport Group AS CSE:NTG	Average EV/EBIT: 273.8 10.9	13%	0.8
US		Uber Technologies Inc NYSE:UBER	48.9	58%	0.8
JP	T	Tonami Holdings Co Ltd TSE:9070	1 372.8	N/A	N/A
US		Old Dominion Freight Line Inc NASDAQ:ODFL	22.1	8%	2.8
CN	D	DiDi Global Inc OTC:DIDIY	85.9	99%	0.9
SG		Grab Holdings Ltd NASDAQ:GRAB	1 359	N/A	N/A
US		XPO Logistics Inc NYSE:XPO	25	15%	1.7
US		J B Hunt Transport Services Inc NASDAQ:JBHT	17.9	12%	1.5
CN		Full Truck Alliance Co Ltd NYSE:YMM	20.2	-24%	N/A
US		U-Haul Holding Co NYSE:UHAL	25.1	N/A	N/A
US	A	Amerco F:AUK	24.5	N/A	N/A

	Arista Networks Inc NYSE:ANET	90.24 USD 0.62%
	Deckers Outdoor Corp NYSE:DECK	101 USD -1.57%
	Visa Inc NYSE:V	340.38 USD -4.88%
	Texas Pacific Land Corp NYSE:TPL	1 079.74 USD -0.72%
	KLA Corp NASDAQ:KLAC	871.16 USD -2.45%
	Manhattan Associates Inc NASDAQ:MANH	188.5 USD -1.58%

	Salesforce Inc NYSE:CRM	259.5 USD -1.24%
	Accenture PLC NYSE:ACN	306.38 USD -1.81%
	ServiceNow Inc NYSE:NOW	982.08 USD -2.27%
	Spotify Technology SA NYSE:SPOT	710.19 USD -1.54%
	EOG Resources Inc NYSE:EOG	123.78 USD -0.69%
	Applied Materials Inc NASDAQ:AMAT	172.84 USD -0.72%

52 Week Range	186.6 309
Price Target

NTG Nordic Transport Group AS CSE:NTG

Relative Value

Valuation Multiples

Multiples Across Competitors

NTG Competitors Multiples NTG Nordic Transport Group AS Competitors

See Also

Company

Help

Tools

Stocks

NTG Nordic Transport Group AS
CSE:NTG

NTG Competitors Multiples
NTG Nordic Transport Group AS Competitors