NRC Group ASA
LSE:0DSJ

Watchlist Manager
NRC Group ASA Logo
NRC Group ASA
LSE:0DSJ
Watchlist
Price: 9.65 NOK 5.01% Market Closed
Market Cap: kr5.3m

Relative Value

The Relative Value of one 0DSJ stock under the Base Case scenario is 12.99 NOK. Compared to the current market price of 9.65 NOK, NRC Group ASA is Undervalued by 26%.

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.

0DSJ Relative Value
Base Case
12.99 NOK
Undervaluation 26%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

0DSJ Competitors Multiples
NRC Group ASA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
NRC Group ASA
LSE:0DSJ
1.7B NOK 0.3 -18 8.2 30.4
FR
Vinci SA
PAR:DG
65.8B EUR 0.9 13.8 6.5 9.5
US
Quanta Services Inc
NYSE:PWR
69.5B USD 2.6 68.3 31.1 48.9
IN
Larsen & Toubro Ltd
NSE:LT
5.1T INR 1.9 31.4 19.9 23.5
IN
Larsen and Toubro Ltd
F:LTO
47B EUR 1.9 30.9 2 108 2 489.3
NL
Ferrovial SE
AEX:FER
40.9B EUR 4.5 12.6 38.9 58.2
ES
Ferrovial SA
MAD:FER
40.9B EUR 4.5 12.7 39 58.3
US
Comfort Systems USA Inc
NYSE:FIX
39.4B USD 4.7 47.1 30.9 34.8
DE
Hochtief AG
XETRA:HOT
27B EUR 0.7 32.2 14 20.7
US
EMCOR Group Inc
NYSE:EME
31.1B USD 1.9 27.5 17.9 19.9
CN
China State Construction Engineering Corp Ltd
SSE:601668
209.1B CNY 0.1 4.8 10.7 10.7
P/E Multiple
Earnings Growth PEG
NO
NRC Group ASA
LSE:0DSJ
Average P/E: 28.1
Negative Multiple: -18
N/A N/A
FR
Vinci SA
PAR:DG
13.8
8%
1.7
US
Quanta Services Inc
NYSE:PWR
68.3
33%
2.1
IN
Larsen & Toubro Ltd
NSE:LT
31.4
21%
1.5
IN
Larsen and Toubro Ltd
F:LTO
30.9
21%
1.5
NL
Ferrovial SE
AEX:FER
12.6
-34%
N/A
ES
Ferrovial SA
MAD:FER
12.7
-34%
N/A
US
Comfort Systems USA Inc
NYSE:FIX
47.1
33%
1.4
DE
H
Hochtief AG
XETRA:HOT
32.2
15%
2.1
US
EMCOR Group Inc
NYSE:EME
27.5
10%
2.7
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
4.8
5%
1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
NRC Group ASA
LSE:0DSJ
Average EV/EBITDA: 211.4
8.2
-14%
N/A
FR
Vinci SA
PAR:DG
6.5
6%
1.1
US
Quanta Services Inc
NYSE:PWR
31.1
21%
1.5
IN
Larsen & Toubro Ltd
NSE:LT
19.9
18%
1.1
IN
Larsen and Toubro Ltd
F:LTO
2 108
18%
117.1
NL
Ferrovial SE
AEX:FER
38.9
9%
4.3
ES
Ferrovial SA
MAD:FER
39
9%
4.3
US
Comfort Systems USA Inc
NYSE:FIX
30.9
25%
1.2
DE
H
Hochtief AG
XETRA:HOT
14
5%
2.8
US
EMCOR Group Inc
NYSE:EME
17.9
11%
1.6
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.7
11%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
NRC Group ASA
LSE:0DSJ
Average EV/EBIT: 254.9
30.4
N/A N/A
FR
Vinci SA
PAR:DG
9.5
7%
1.4
US
Quanta Services Inc
NYSE:PWR
48.9
23%
2.1
IN
Larsen & Toubro Ltd
NSE:LT
23.5
21%
1.1
IN
Larsen and Toubro Ltd
F:LTO
2 489.3
21%
118.5
NL
Ferrovial SE
AEX:FER
58.2
13%
4.5
ES
Ferrovial SA
MAD:FER
58.3
13%
4.5
US
Comfort Systems USA Inc
NYSE:FIX
34.8
26%
1.3
DE
H
Hochtief AG
XETRA:HOT
20.7
6%
3.5
US
EMCOR Group Inc
NYSE:EME
19.9
11%
1.8
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.7
7%
1.5