E

Elmera Group ASA
OSE:ELMRA

Watchlist Manager
Elmera Group ASA
OSE:ELMRA
Watchlist
Price: 33.75 NOK -8.54% Market Closed
Market Cap: 3.9B NOK

Relative Value

The Relative Value of one ELMRA stock under the Base Case scenario is 73.85 NOK. Compared to the current market price of 33.75 NOK, Elmera Group ASA is Undervalued by 54%.

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.

ELMRA Relative Value
Base Case
73.85 NOK
Undervaluation 54%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
38
vs Industry
84
Median 3Y
0.1
Median 5Y
0.2
Industry
1.7
Forward
0.3
vs History
76
vs Industry
49
Median 3Y
11.8
Median 5Y
14.3
Industry
14.9
Forward
9.9
vs History
vs Industry
48
Median 3Y
1.7
Median 5Y
5.6
Industry
6.8
vs History
vs Industry
23
Median 3Y
2.8
Median 5Y
4.9
Industry
14
vs History
44
vs Industry
16
Median 3Y
2.1
Median 5Y
2.4
Industry
1.4
vs History
36
vs Industry
88
Median 3Y
0.2
Median 5Y
0.3
Industry
2.8
Forward
0.4
vs History
41
vs Industry
77
Median 3Y
2.4
Median 5Y
2.5
Industry
7.4
vs History
39
vs Industry
54
Median 3Y
7.3
Median 5Y
7.3
Industry
10.3
Forward
5.3
vs History
39
vs Industry
51
Median 3Y
10.7
Median 5Y
10.4
Industry
14.9
Forward
7.9
vs History
vs Industry
56
Median 3Y
1.7
Median 5Y
6
Industry
10.8
vs History
vs Industry
39
Median 3Y
1.8
Median 5Y
6.5
Industry
16.9
vs History
39
vs Industry
28
Median 3Y
0.8
Median 5Y
1
Industry
0.9

Multiples Across Competitors

ELMRA Competitors Multiples
Elmera Group ASA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
Elmera Group ASA
OSE:ELMRA
3.7B NOK 0.3 10.4 7.5 10.7
US
Nextera Energy Inc
NYSE:NEE
138.1B USD 5.5 25.1 16.3 29.5
ES
Iberdrola SA
MAD:IBE
98.7B EUR 2.2 17.6 7.5 12.5
US
Southern Co
NYSE:SO
100.1B USD 3.7 22.7 12.9 22.6
US
Duke Energy Corp
NYSE:DUK
94.3B USD 3.1 21.4 12.1 21.9
IT
Enel SpA
MIL:ENEL
77.9B EUR 1.1 11.1 6.3 9.8
US
Constellation Energy Corp
NASDAQ:CEG
77.4B USD 3.3 20.6 11.7 19.1
US
American Electric Power Company Inc
NASDAQ:AEP
57.4B USD 2.9 19.3 12.6 22.2
FR
Electricite de France SA
PAR:EDF
46.6B EUR 0.3 -2.5 -5.4 -3.2
US
Exelon Corp
NASDAQ:EXC
46.7B USD 2 19 11.6 21.3
US
Xcel Energy Inc
NASDAQ:XEL
40.8B USD 3 21.1 13.1 29.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
E
Elmera Group ASA
OSE:ELMRA
Average EV/EBITDA: 11.2
7.5
14%
0.5
US
Nextera Energy Inc
NYSE:NEE
16.3
19%
0.9
ES
Iberdrola SA
MAD:IBE
7.5
0%
N/A
US
Southern Co
NYSE:SO
12.9
7%
1.8
US
Duke Energy Corp
NYSE:DUK
12.1
7%
1.7
IT
Enel SpA
MIL:ENEL
6.3
7%
0.9
US
Constellation Energy Corp
NASDAQ:CEG
11.7
-5%
N/A
US
American Electric Power Company Inc
NASDAQ:AEP
12.6
11%
1.1
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -5.4 N/A N/A
US
Exelon Corp
NASDAQ:EXC
11.6
9%
1.3
US
Xcel Energy Inc
NASDAQ:XEL
13.1
14%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
E
Elmera Group ASA
OSE:ELMRA
Average EV/EBIT: 19.9
10.7
14%
0.8
US
Nextera Energy Inc
NYSE:NEE
29.5
23%
1.3
ES
Iberdrola SA
MAD:IBE
12.5
2%
6.2
US
Southern Co
NYSE:SO
22.6
8%
2.8
US
Duke Energy Corp
NYSE:DUK
21.9
10%
2.2
IT
Enel SpA
MIL:ENEL
9.8
7%
1.4
US
Constellation Energy Corp
NASDAQ:CEG
19.1
4%
4.8
US
American Electric Power Company Inc
NASDAQ:AEP
22.2
13%
1.7
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.2 N/A N/A
US
Exelon Corp
NASDAQ:EXC
21.3
10%
2.1
US
Xcel Energy Inc
NASDAQ:XEL
29.3
22%
1.3