Borregaard ASA
OSE:BRG

Watchlist Manager
Borregaard ASA Logo
Borregaard ASA
OSE:BRG
Watchlist
Price: 196.6 NOK -1.4% Market Closed
Market Cap: 19.7B NOK

Relative Value

The Relative Value of one BRG stock under the Base Case scenario is hidden NOK. Compared to the current market price of 196.6 NOK, Borregaard ASA 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.

BRG Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
41
vs Industry
30
Median 3Y
2.5
Median 5Y
2.6
Industry
1.5
Forward
2.6
vs History
33
vs Industry
35
Median 3Y
22.1
Median 5Y
22.6
Industry
20.8
Forward
21.4
vs History
38
vs Industry
34
Median 3Y
15.1
Median 5Y
15.2
Industry
13.5
vs History
49
vs Industry
2
Median 3Y
33.8
Median 5Y
40.9
Industry
22
vs History
85
vs Industry
17
Median 3Y
3.7
Median 5Y
3.9
Industry
1.7
vs History
46
vs Industry
28
Median 3Y
2.7
Median 5Y
2.8
Industry
1.7
Forward
2.8
vs History
vs Industry
55
Median 3Y
0
Median 5Y
0
Industry
7.2
vs History
46
vs Industry
40
Median 3Y
11.2
Median 5Y
11.6
Industry
12.9
Forward
11.2
vs History
34
vs Industry
39
Median 3Y
15.7
Median 5Y
16.4
Industry
17.4
Forward
16.2
vs History
38
vs Industry
32
Median 3Y
16.5
Median 5Y
16.5
Industry
14.9
vs History
25
vs Industry
16
Median 3Y
37.3
Median 5Y
34.9
Industry
21.2
vs History
58
vs Industry
25
Median 3Y
2.2
Median 5Y
2.3
Industry
1.3

Multiples Across Competitors

BRG Competitors Multiples
Borregaard 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
Borregaard ASA
OSE:BRG
19.6B NOK 2.6 23.6 11.5 16.8
US
Sherwin-Williams Co
NYSE:SHW
81.3B USD 3.5 31.6 21.3 25
US
Ecolab Inc
NYSE:ECL
74.4B USD 4.7 37.5 21.4 28.7
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
9.1T JPY 3.5 18.3 8.7 11.9
CH
Givaudan SA
SIX:GIVN
29B CHF 3.9 26.5 18.1 22.8
CN
Wanhua Chemical Group Co Ltd
SSE:600309
240B CNY 1.3 21.6 21.3 21.3
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.7T INR 7.7 68.2 42.1 51.8
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
US
PPG Industries Inc
NYSE:PPG
23.4B USD 1.7 23.5 10.7 13.2
CH
Sika AG
F:SIKA
19.9B EUR 1.3 12 8.8 11
CH
DSM-Firmenich AG
AEX:DSFIR
18.2B EUR 1.4 73 10.8 36.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
Borregaard ASA
OSE:BRG
Average EV/EBITDA: 18.5
11.5
8%
1.4
US
Sherwin-Williams Co
NYSE:SHW
21.3
7%
3
US
Ecolab Inc
NYSE:ECL
21.4
9%
2.4
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
8.7
4%
2.2
CH
Givaudan SA
SIX:GIVN
18.1
5%
3.6
CN
Wanhua Chemical Group Co Ltd
SSE:600309
21.3
33%
0.6
IN
Asian Paints Ltd
NSE:ASIANPAINT
42.1
11%
3.8
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
10.7
4%
2.7
CH
Sika AG
F:SIKA
8.8
4%
2.2
CH
D
DSM-Firmenich AG
AEX:DSFIR
10.8
7%
1.5