C

Crayon Group Holding ASA
OSE:CRAYN

Watchlist Manager
Crayon Group Holding ASA
OSE:CRAYN
Watchlist
Price: 144 NOK Market Closed
Market Cap: 12.9B NOK
Section:
 

Relative Value

The Relative Value of one CRAYN stock under the Base Case scenario is 236.42 NOK. Compared to the current market price of 144 NOK, Crayon Group Holding ASA is Undervalued by 39%.

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.

CRAYN Relative Value
Base Case
236.42 NOK
Undervaluation 39%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

1.8
P/S
P/S
Price to Sales
1.8
vs History
20
vs Industry
58
Median 3Y
1.6
Median 5Y
1.6
Industry
2.4
Forward
1.5
More Details
43.9
P/E
P/E
Price to Earnings
43.9
vs History
52
vs Industry
15
Median 3Y
42
Median 5Y
47.6
Industry
22.5
Forward
17.8
More Details
9.7
P/OCF
P/OCF
Price to OCF
9.7
vs History
42
vs Industry
52
Median 3Y
7.8
Median 5Y
9.7
Industry
16.2
More Details
93.3
P/FCFE
P/FCFE
Price to FCFE
93.3
vs History
1
vs Industry
24
Median 3Y
19.5
Median 5Y
15
Industry
20.8
More Details
4.7
P/B
P/B
Price to Book Value
4.7
vs History
34
vs Industry
35
Median 3Y
3.5
Median 5Y
4.1
Industry
3
More Details
1.8
EV/S
EV/S
Enterprise Value to Sales
1.8
vs History
28
vs Industry
54
Median 3Y
1.7
Median 5Y
1.7
Industry
2.4
Forward
1.6
More Details
2
EV/GP
EV/GP
Enterprise Value to Gross Profit
2
vs History
49
vs Industry
73
Median 3Y
1.9
Median 5Y
2
Industry
4.9
More Details
11.5
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
11.5
vs History
63
vs Industry
39
Median 3Y
11.5
Median 5Y
13.2
Industry
12.3
Forward
8.9
More Details
16.6
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
16.6
vs History
74
vs Industry
34
Median 3Y
17.4
Median 5Y
21
Industry
15.8
Forward
11.9
More Details
9.8
EV/OCF
EV/OCF
Enterprise Value to OCF
9.8
vs History
41
vs Industry
48
Median 3Y
8.1
Median 5Y
9.8
Industry
14.8
More Details
11.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
11.3
vs History
30
vs Industry
41
Median 3Y
8.7
Median 5Y
8.9
Industry
17.4
More Details
2
EV/IC
EV/IC
Enterprise Value to IC
2
vs History
34
vs Industry
55
Median 3Y
1.6
Median 5Y
1.7
Industry
2.4
More Details

Multiples Across Competitors

CRAYN Competitors Multiples
Crayon Group Holding ASA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
Crayon Group Holding ASA
OSE:CRAYN
12.9B NOK 1.8 43.9 11.5 16.6
US
Microsoft Corp
NASDAQ:MSFT
3.5T USD 12 33.7 20 25.9
US
Oracle Corp
NYSE:ORCL
513.6B USD 8.4 33.3 22.5 30.8
US
ServiceNow Inc
NYSE:NOW
166.4B USD 13.1 96.1 66.7 92.6
US
Palo Alto Networks Inc
NASDAQ:PANW
128B USD 13.4 114.6 76.7 97.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
119.9B USD 26.3 -381.8 -2 087.2 -365.7
US
VMware Inc
XETRA:BZF1
58B EUR 5 47.8 22 37.2
US
Fortinet Inc
NASDAQ:FTNT
59.7B USD 9.1 31.9 26.3 28.2
US
Xperi Holding Corp
LSE:0M2A
54.6B USD 143.8 744.2 269 376.8
US
Zscaler Inc
NASDAQ:ZS
36.9B USD 13 -899.8 13 338.3 -263.2
IL
Cyberark Software Ltd
NASDAQ:CYBR
22.8B USD 17.5 -100.5 -2 078.5 -163.4
P/E Multiple
Earnings Growth PEG
NO
C
Crayon Group Holding ASA
OSE:CRAYN
Average P/E: 143.2
43.9
64%
0.7
US
Microsoft Corp
NASDAQ:MSFT
33.7
18%
1.9
US
Oracle Corp
NYSE:ORCL
33.3
37%
0.9
US
ServiceNow Inc
NYSE:NOW
96.1
53%
1.8
US
Palo Alto Networks Inc
NASDAQ:PANW
114.6
46%
2.5
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -381.8 N/A N/A
US
V
VMware Inc
XETRA:BZF1
47.8
39%
1.2
US
Fortinet Inc
NASDAQ:FTNT
31.9
12%
2.7
US
Xperi Holding Corp
LSE:0M2A
744.2
38%
19.6
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -899.8 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -100.5 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
C
Crayon Group Holding ASA
OSE:CRAYN
Average EV/EBITDA: 1 539.3
11.5
20%
0.6
US
Microsoft Corp
NASDAQ:MSFT
20
20%
1
US
Oracle Corp
NYSE:ORCL
22.5
41%
0.5
US
ServiceNow Inc
NYSE:NOW
66.7
53%
1.3
US
Palo Alto Networks Inc
NASDAQ:PANW
76.7
41%
1.9
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -2 087.2
185%
N/A
US
V
VMware Inc
XETRA:BZF1
22
19%
1.2
US
Fortinet Inc
NASDAQ:FTNT
26.3
17%
1.5
US
Xperi Holding Corp
LSE:0M2A
269
8%
33.6
US
Zscaler Inc
NASDAQ:ZS
13 338.3
N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -2 078.5 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
C
Crayon Group Holding ASA
OSE:CRAYN
Average EV/EBIT: 88.2
16.6
25%
0.7
US
Microsoft Corp
NASDAQ:MSFT
25.9
17%
1.5
US
Oracle Corp
NYSE:ORCL
30.8
37%
0.8
US
ServiceNow Inc
NYSE:NOW
92.6
65%
1.4
US
Palo Alto Networks Inc
NASDAQ:PANW
97.9
50%
2
US
CrowdStrike Holdings Inc
NASDAQ:CRWD
Negative Multiple: -365.7 N/A N/A
US
V
VMware Inc
XETRA:BZF1
37.2
30%
1.2
US
Fortinet Inc
NASDAQ:FTNT
28.2
17%
1.7
US
Xperi Holding Corp
LSE:0M2A
376.8
25%
15.1
US
Zscaler Inc
NASDAQ:ZS
Negative Multiple: -263.2 N/A N/A
IL
Cyberark Software Ltd
NASDAQ:CYBR
Negative Multiple: -163.4 N/A N/A

See Also

Summary
CRAYN intrinsic value, competitors valuation, and company profile.
DCF Valuation
CRAYN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CRAYN stock valuation using valuation multiples.
Wall Street Estimates
CRAYN price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CRAYN stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 303,700+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.