C

Co2 Capsol AS
OSE:CAPSL

Watchlist Manager
Co2 Capsol AS
OSE:CAPSL
Watchlist
Price: 6.4 NOK -1.23% Market Closed
Market Cap: 422.5m NOK

Relative Value

The Relative Value of one CAPSL stock under the Base Case scenario is hidden NOK. Compared to the current market price of 6.4 NOK, Co2 Capsol 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.

CAPSL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
70
vs Industry
6
Median 3Y
15.5
Median 5Y
7.4
Industry
1.8
Forward
5.4
vs History
vs Industry
Median 3Y
-16.7
Median 5Y
-18.2
Industry
22.7
Forward
-6.6
vs History
vs Industry
Median 3Y
-24.9
Median 5Y
-27.4
Industry
15.4
vs History
vs Industry
Median 3Y
-13.6
Median 5Y
-16.6
Industry
21.8
vs History
94
vs Industry
11
Median 3Y
7.4
Median 5Y
7.4
Industry
2.1
vs History
70
vs Industry
6
Median 3Y
14.6
Median 5Y
7
Industry
1.9
Forward
5.7
vs History
70
vs Industry
26
Median 3Y
19.2
Median 5Y
9.1
Industry
6.8
vs History
vs Industry
Median 3Y
-25.5
Median 5Y
-26.7
Industry
13.1
Forward
-8.3
vs History
vs Industry
Median 3Y
-16.7
Median 5Y
-18.5
Industry
17.6
Forward
-5.8
vs History
vs Industry
Median 3Y
-26.2
Median 5Y
-27.1
Industry
15.7
vs History
vs Industry
Median 3Y
-12.1
Median 5Y
-12.8
Industry
19.5
vs History
94
vs Industry
9
Median 3Y
7.5
Median 5Y
8.5
Industry
1.5

Multiples Across Competitors

CAPSL Competitors Multiples
Co2 Capsol 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
Co2 Capsol AS
OSE:CAPSL
402.6m NOK 4.1 -9.8 -23.5 -11.3
JP
Ishii Iron Works Co Ltd
TSE:6362
304.2T JPY 28 119.8 363 670.8 171 820.3 210 169.2
US
Parker-Hannifin Corp
NYSE:PH
112.7B USD 5.6 31 23.1 28
SE
Atlas Copco AB
STO:ATCO A
816.6B SEK 4.8 29.6 18.9 23.8
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
12.9T JPY 2.5 51.3 22.7 31.6
US
Barnes Group Inc
NYSE:B
74.4B USD 5.1 20.8 8.9 11.3
US
Illinois Tool Works Inc
NYSE:ITW
72.4B USD 4.6 23.9 17.6 19.3
SE
Sandvik AB
STO:SAND
378.6B SEK 3.1 25.6 14.6 19.9
CH
Schindler Holding AG
SIX:SCHP
32.1B CHF 2.9 32.6 18.8 23.4
FI
Kone Oyj
OMXH:KNEBV
31.6B EUR 2.8 33.1 19.2 23.9
JP
Fanuc Corp
TSE:6954
5.7T JPY 7 36.1 23.3 29.8
P/E Multiple
Earnings Growth PEG
NO
C
Co2 Capsol AS
OSE:CAPSL
Average P/E: 36 395.5
Negative Multiple: -9.8
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
363 670.8
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
31
10%
3.1
SE
Atlas Copco AB
STO:ATCO A
29.6
3%
9.9
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
51.3
20%
2.6
US
Barnes Group Inc
NYSE:B
20.8
45%
0.5
US
Illinois Tool Works Inc
NYSE:ITW
23.9
0%
N/A
SE
Sandvik AB
STO:SAND
25.6
18%
1.4
CH
Schindler Holding AG
SIX:SCHP
32.6
10%
3.3
FI
K
Kone Oyj
OMXH:KNEBV
33.1
7%
4.7
JP
Fanuc Corp
TSE:6954
36.1
11%
3.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
C
Co2 Capsol AS
OSE:CAPSL
Average EV/EBITDA: 17 198.8
Negative Multiple: -23.5
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
23.1
11%
2.1
SE
Atlas Copco AB
STO:ATCO A
18.9
3%
6.3
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
22.7
19%
1.2
US
Barnes Group Inc
NYSE:B
8.9
33%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
17.6
3%
5.9
SE
Sandvik AB
STO:SAND
14.6
6%
2.4
CH
Schindler Holding AG
SIX:SCHP
18.8
8%
2.3
FI
K
Kone Oyj
OMXH:KNEBV
19.2
9%
2.1
JP
Fanuc Corp
TSE:6954
23.3
10%
2.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
C
Co2 Capsol AS
OSE:CAPSL
Average EV/EBIT: 21 038
Negative Multiple: -11.3
N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
28
15%
1.9
SE
Atlas Copco AB
STO:ATCO A
23.8
4%
5.9
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
31.6
N/A N/A
US
Barnes Group Inc
NYSE:B
11.3
43%
0.3
US
Illinois Tool Works Inc
NYSE:ITW
19.3
4%
4.8
SE
Sandvik AB
STO:SAND
19.9
8%
2.5
CH
Schindler Holding AG
SIX:SCHP
23.4
10%
2.3
FI
K
Kone Oyj
OMXH:KNEBV
23.9
10%
2.4
JP
Fanuc Corp
TSE:6954
29.8
N/A N/A