D

Dof Group ASA
OSE:DOFG

Watchlist Manager
Dof Group ASA
OSE:DOFG
Watchlist
Price: 94.2 NOK Market Closed
Market Cap: 23.2B NOK

Relative Value

The Relative Value of one DOFG stock under the Base Case scenario is hidden NOK. Compared to the current market price of 94.2 NOK, Dof Group 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.

DOFG Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
28
vs Industry
13
Median 3Y
13.5
Median 5Y
13.5
Industry
2
Forward
11.9
vs History
28
vs Industry
5
Median 3Y
53.6
Median 5Y
53.6
Industry
18.2
Forward
61.7
vs History
68
vs Industry
3
Median 3Y
54.8
Median 5Y
54.8
Industry
11.3
vs History
12
vs Industry
9
Median 3Y
-36.5
Median 5Y
-36.5
Industry
14.2
vs History
53
vs Industry
4
Median 3Y
12.2
Median 5Y
12.2
Industry
1.7
vs History
34
vs Industry
14
Median 3Y
14.1
Median 5Y
14.1
Industry
3.2
Forward
12.4
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
6.9
vs History
46
vs Industry
3
Median 3Y
50
Median 5Y
50
Industry
11.1
Forward
31.7
vs History
50
vs Industry
2
Median 3Y
66.9
Median 5Y
66.9
Industry
13.4
Forward
47.6
vs History
71
vs Industry
3
Median 3Y
57.4
Median 5Y
57.4
Industry
11.5
vs History
59
vs Industry
1
Median 3Y
86.5
Median 5Y
86.5
Industry
12.5
vs History
37
vs Industry
10
Median 3Y
7
Median 5Y
7
Industry
1.7

Multiples Across Competitors

DOFG Competitors Multiples
Dof Group 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
Dof Group ASA
OSE:DOFG
23.2B NOK 14.3 61.7 50 66.6
UK
Eight Capital Partners PLC
F:ECS
633.6T EUR 0 0 0 0
US
GE Vernova LLC
NYSE:GEV
182.3B 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
MY
Malton Bhd
KLSE:MALTON
380.1B MYR 701 38 573.5 4 665.6 5 012.4
NL
Nepi Rockcastle NV
JSE:NRP
86B Zac 0 0 0 0
CH
Galderma Group AG
SIX:GALD
38.8B CHF 0 0 0 0
US
Coupang Inc
F:788
39.9B EUR 1.4 119.9 32.5 53.5
US
Reddit Inc
NYSE:RDDT
42.6B USD 22.4 121.9 144.6 153.4
US
CoreWeave Inc
NASDAQ:CRWV
38.4B USD 0 0 0 0
US
Symbotic Inc
NASDAQ:SYM
36.3B USD 16.1 -2 141.7 -1 065.5 -483.3
P/S Multiple
Revenue Growth P/S to Growth
NO
D
Dof Group ASA
OSE:DOFG
Average P/S: 184.5
14.3
14%
1
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
11%
N/A
US
C
China Industrial Group Inc
OTC:CIND
351.6
N/A N/A
MY
M
Malton Bhd
KLSE:MALTON
701
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
17%
N/A
US
Coupang Inc
F:788
1.4
16%
0.1
US
R
Reddit Inc
NYSE:RDDT
22.4
44%
0.5
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Symbotic Inc
NASDAQ:SYM
16.1
22%
0.7
P/E Multiple
Earnings Growth PEG
NO
D
Dof Group ASA
OSE:DOFG
Average P/E: 8 579.6
61.7
28%
2.2
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
49%
N/A
US
C
China Industrial Group Inc
OTC:CIND
4 020.7
N/A N/A
MY
M
Malton Bhd
KLSE:MALTON
38 573.5
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
85%
N/A
US
Coupang Inc
F:788
119.9
121%
1
US
R
Reddit Inc
NYSE:RDDT
121.9
N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -2 141.7 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
D
Dof Group ASA
OSE:DOFG
Average EV/EBITDA: 1 662
50
35%
1.4
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
3 417.4
N/A N/A
MY
M
Malton Bhd
KLSE:MALTON
4 665.6
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
28%
N/A
US
Coupang Inc
F:788
32.5
57%
0.6
US
R
Reddit Inc
NYSE:RDDT
144.6
N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -1 065.5 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
D
Dof Group ASA
OSE:DOFG
Average EV/EBIT: 1 764.6
66.6
27%
2.5
UK
E
Eight Capital Partners PLC
F:ECS
Not Available N/A N/A
US
G
GE Vernova LLC
NYSE:GEV
Not Available
93%
N/A
US
C
China Industrial Group Inc
OTC:CIND
3 537.2
N/A N/A
MY
M
Malton Bhd
KLSE:MALTON
5 012.4
N/A N/A
NL
N
Nepi Rockcastle NV
JSE:NRP
Not Available
-1%
N/A
CH
G
Galderma Group AG
SIX:GALD
Not Available
39%
N/A
US
Coupang Inc
F:788
53.5
78%
0.7
US
R
Reddit Inc
NYSE:RDDT
153.4
N/A N/A
US
C
CoreWeave Inc
NASDAQ:CRWV
Not Available N/A N/A
US
Symbotic Inc
NASDAQ:SYM
Negative Multiple: -483.3 N/A N/A