E

Elmera Group ASA
OSE:ELMRA

Watchlist Manager
Elmera Group ASA
OSE:ELMRA
Watchlist
Price: 36.3 NOK 1.4% Market Closed
Market Cap: 4.2B NOK

Relative Value

The Relative Value of one ELMRA stock under the Base Case scenario is 72.37 NOK. Compared to the current market price of 36.3 NOK, Elmera Group ASA is Undervalued by 50%.

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
72.37 NOK
Undervaluation 50%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
28
vs Industry
84
Median 3Y
0.2
Median 5Y
0.2
Industry
1.7
Forward
0.3
vs History
60
vs Industry
49
Median 3Y
12.4
Median 5Y
14.1
Industry
15.4
Forward
10.7
vs History
42
vs Industry
48
Median 3Y
4.2
Median 5Y
5.7
Industry
7.2
vs History
12
vs Industry
23
Median 3Y
4.5
Median 5Y
5.4
Industry
14.2
vs History
38
vs Industry
16
Median 3Y
2.3
Median 5Y
2.4
Industry
1.4
vs History
28
vs Industry
88
Median 3Y
0.2
Median 5Y
0.3
Industry
2.9
Forward
0.4
vs History
28
vs Industry
77
Median 3Y
2.4
Median 5Y
2.5
Industry
7.9
vs History
22
vs Industry
54
Median 3Y
7.9
Median 5Y
7.3
Industry
10.7
Forward
5.6
vs History
15
vs Industry
51
Median 3Y
11.8
Median 5Y
10.4
Industry
15.2
Forward
9.8
vs History
47
vs Industry
56
Median 3Y
5.5
Median 5Y
7.1
Industry
11
vs History
46
vs Industry
39
Median 3Y
5.9
Median 5Y
7.9
Industry
17.2
vs History
31
vs Industry
28
Median 3Y
0.9
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
4B NOK 0.4 13 8.7 12.7
US
Nextera Energy Inc
NYSE:NEE
148.7B USD 5.7 25.1 16.8 30.7
ES
Iberdrola SA
MAD:IBE
101.4B EUR 2.3 20.1 9.1 17.2
US
Constellation Energy Corp
NASDAQ:CEG
101.8B USD 4.1 33.8 19.1 28.1
US
Southern Co
NYSE:SO
103.6B USD 3.7 24.2 13 23.1
US
Duke Energy Corp
NYSE:DUK
96.7B USD 3.1 20.3 11.6 21.3
IT
Enel SpA
MIL:ENEL
81.4B EUR 0.7 8.1 5 7
US
American Electric Power Company Inc
NASDAQ:AEP
60.3B USD 2.9 16.5 11.9 20
FR
Electricite de France SA
PAR:EDF
46.6B EUR 0.3 -2.5 -5.4 -3.2
US
Exelon Corp
NASDAQ:EXC
45.1B USD 1.9 17 10.9 19.2
US
Xcel Energy Inc
NASDAQ:XEL
42.8B USD 3.1 20.6 13.4 29.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
E
Elmera Group ASA
OSE:ELMRA
Average EV/EBITDA: 12
8.7
15%
0.6
US
Nextera Energy Inc
NYSE:NEE
16.8
19%
0.9
ES
Iberdrola SA
MAD:IBE
9.1
0%
N/A
US
Constellation Energy Corp
NASDAQ:CEG
19.1
1%
19.1
US
Southern Co
NYSE:SO
13
7%
1.9
US
Duke Energy Corp
NYSE:DUK
11.6
7%
1.7
IT
Enel SpA
MIL:ENEL
5
7%
0.7
US
American Electric Power Company Inc
NASDAQ:AEP
11.9
11%
1.1
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -5.4 N/A N/A
US
Exelon Corp
NASDAQ:EXC
10.9
9%
1.2
US
Xcel Energy Inc
NASDAQ:XEL
13.4
14%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
E
Elmera Group ASA
OSE:ELMRA
Average EV/EBIT: 20.9
12.7
12%
1.1
US
Nextera Energy Inc
NYSE:NEE
30.7
24%
1.3
ES
Iberdrola SA
MAD:IBE
17.2
2%
8.6
US
Constellation Energy Corp
NASDAQ:CEG
28.1
5%
5.6
US
Southern Co
NYSE:SO
23.1
9%
2.6
US
Duke Energy Corp
NYSE:DUK
21.3
10%
2.1
IT
Enel SpA
MIL:ENEL
7
7%
1
US
American Electric Power Company Inc
NASDAQ:AEP
20
13%
1.5
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.2 N/A N/A
US
Exelon Corp
NASDAQ:EXC
19.2
11%
1.7
US
Xcel Energy Inc
NASDAQ:XEL
29.2
22%
1.3