A

Aurora Eiendom AS
OSE:AURA

Watchlist Manager
Aurora Eiendom AS
OSE:AURA
Watchlist
Price: 84 NOK -0.59% Market Closed
Market Cap: 2.6B NOK

Relative Value

The Relative Value of one AURA stock under the Base Case scenario is 160.55 NOK. Compared to the current market price of 84 NOK, Aurora Eiendom AS is Undervalued by 48%.

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.

AURA Relative Value
Base Case
160.55 NOK
Undervaluation 48%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
41
vs Industry
30
Median 3Y
4.4
Median 5Y
4.4
Industry
2.1
Forward
4.3
vs History
13
vs Industry
0
Median 3Y
12.3
Median 5Y
5.8
Industry
18.5
Forward
10.3
vs History
25
vs Industry
13
Median 3Y
13.5
Median 5Y
13.5
Industry
11.2
vs History
19
vs Industry
12
Median 3Y
7.8
Median 5Y
1
Industry
14.3
vs History
43
vs Industry
52
Median 3Y
0.6
Median 5Y
0.6
Industry
1.8
vs History
41
vs Industry
19
Median 3Y
11.5
Median 5Y
11.5
Industry
3.2
Forward
11.1
vs History
33
vs Industry
24
Median 3Y
13.1
Median 5Y
13
Industry
6.9
vs History
33
vs Industry
14
Median 3Y
14.2
Median 5Y
14
Industry
11.1
Forward
13.5
vs History
33
vs Industry
15
Median 3Y
14.2
Median 5Y
14
Industry
13.4
Forward
13.5
vs History
9
vs Industry
7
Median 3Y
34.9
Median 5Y
34
Industry
11.3
vs History
9
vs Industry
7
Median 3Y
34.9
Median 5Y
34
Industry
12.1
vs History
31
vs Industry
47
Median 3Y
0.7
Median 5Y
0.8
Industry
1.7

Multiples Across Competitors

AURA Competitors Multiples
Aurora Eiendom AS 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
Aurora Eiendom AS
OSE:AURA
2.6B NOK 4.4 16.7 14.3 14.3
UK
Eight Capital Partners PLC
F:ECS
633.6T EUR 0 0 0 0
US
GE Vernova LLC
NYSE:GEV
174.3B USD 0 0 0 0
US
China Industrial Group Inc
OTC:CIND
121B USD 351.6 4 020.7 3 417.4 3 537.2
NL
Nepi Rockcastle NV
JSE:NRP
88.9B Zac 0 0 0 0
CH
Galderma Group AG
SIX:GALD
37.5B CHF 0 0 0 0
US
CoreWeave Inc
NASDAQ:CRWV
46.4B USD 0 0 0 0
US
Reddit Inc
NYSE:RDDT
43.3B USD 22.7 124.1 147.3 156.2
US
Symbotic Inc
NASDAQ:SYM
39.8B USD 17.7 -2 351 -1 173.3 -532.2
US
Coupang Inc
F:788
33.4B EUR 1.2 99.3 26.2 43.1
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
581.1T IDR 48.2 -133 2 805.2 2 805.2
P/S Multiple
Revenue Growth P/S to Growth
NO
A
Aurora Eiendom AS
OSE:AURA
Average P/S: 74.3
4.4
3%
1.5
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
12%
N/A
US
C
China Industrial Group Inc
OTC:CIND
351.6
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-3%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
18%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
R
Reddit Inc
NYSE:RDDT
22.7
44%
0.5
US
Symbotic Inc
NASDAQ:SYM
17.7
22%
0.8
US
Coupang Inc
F:788
1.2
16%
0.1
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
48.2
N/A N/A
P/E Multiple
Earnings Growth PEG
NO
A
Aurora Eiendom AS
OSE:AURA
Average P/E: 1 065.2
16.7
10%
1.7
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
53%
N/A
US
C
China Industrial Group Inc
OTC:CIND
4 020.7
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-5%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
86%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
R
Reddit Inc
NYSE:RDDT
124.1
N/A N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -2 351 N/A N/A
US
Coupang Inc
F:788
99.3
118%
0.8
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
Negative Multiple: -133 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
A
Aurora Eiendom AS
OSE:AURA
Average EV/EBITDA: 1 282.1
14.3
3%
4.8
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
58%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 417.4
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
9%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
28%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
R
Reddit Inc
NYSE:RDDT
147.3
N/A N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -1 173.3 N/A N/A
US
Coupang Inc
F:788
26.2
56%
0.5
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
2 805.2
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
A
Aurora Eiendom AS
OSE:AURA
Average EV/EBIT: 1 311.2
14.3
3%
4.8
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
99%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 537.2
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
8%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
39%
N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
R
Reddit Inc
NYSE:RDDT
156.2
N/A N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -532.2 N/A N/A
US
Coupang Inc
F:788
43.1
77%
0.6
ID
Amman Mineral Internasional Tbk PT
IDX:AMMN
2 805.2
N/A N/A