Borregaard ASA
OSE:BRG

Watchlist Manager
Borregaard ASA Logo
Borregaard ASA
OSE:BRG
Watchlist
Price: 195.4 NOK -0.51%
Market Cap: 19.5B NOK

Relative Value

The Relative Value of one BRG stock under the Base Case scenario is 235.66 NOK. Compared to the current market price of 195.4 NOK, Borregaard ASA is Undervalued by 17%.

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
Base Case
235.66 NOK
Undervaluation 17%
Relative Value
Price
Worst Case
Base Case
Best Case

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
19.5B NOK 2.6 23.5 11.4 16.7
US
Sherwin-Williams Co
NYSE:SHW
88.7B USD 3.8 34.5 23 27.1
US
Ecolab Inc
NYSE:ECL
78.5B USD 4.9 39.5 22.5 30.2
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
10.4T JPY 4 20.9 10.1 13.9
CN
Wanhua Chemical Group Co Ltd
SSE:600309
258B CNY 1.4 23.2 20.9 20.9
CH
Givaudan SA
SIX:GIVN
28.8B CHF 3.8 26.3 17.9 22.6
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.6T INR 7.5 66 40.6 50
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
US
PPG Industries Inc
NYSE:PPG
24.7B USD 1.8 24.8 11.2 13.8
CH
Sika AG
F:SIKA
19.9B EUR 1.3 12 8.1 10.2
CH
DSM-Firmenich AG
AEX:DSFIR
17.4B EUR 1.4 69.2 9.5 33.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
Borregaard ASA
OSE:BRG
Average EV/EBITDA: 18.6
11.4
8%
1.4
US
Sherwin-Williams Co
NYSE:SHW
23
7%
3.3
US
Ecolab Inc
NYSE:ECL
22.5
9%
2.5
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
10.1
4%
2.5
CN
Wanhua Chemical Group Co Ltd
SSE:600309
20.9
33%
0.6
CH
Givaudan SA
SIX:GIVN
17.9
5%
3.6
IN
Asian Paints Ltd
NSE:ASIANPAINT
40.6
11%
3.7
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
11.2
4%
2.8
CH
Sika AG
F:SIKA
8.1
4%
2
CH
D
DSM-Firmenich AG
AEX:DSFIR
9.5
7%
1.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
Borregaard ASA
OSE:BRG
Average EV/EBIT: 25.2
16.7
9%
1.9
US
Sherwin-Williams Co
NYSE:SHW
27.1
8%
3.4
US
Ecolab Inc
NYSE:ECL
30.2
12%
2.5
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
13.9
N/A N/A
CN
Wanhua Chemical Group Co Ltd
SSE:600309
20.9
8%
2.6
CH
Givaudan SA
SIX:GIVN
22.6
5%
4.5
IN
Asian Paints Ltd
NSE:ASIANPAINT
50
11%
4.5
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A
US
PPG Industries Inc
NYSE:PPG
13.8
5%
2.8
CH
Sika AG
F:SIKA
10.2
5%
2
CH
D
DSM-Firmenich AG
AEX:DSFIR
33.7
36%
0.9