G

Grieg Seafood ASA
OSE:GSF

Watchlist Manager
Grieg Seafood ASA
OSE:GSF
Watchlist
Price: 70.65 NOK 8.28% Market Closed
Market Cap: 8B NOK

Relative Value

The Relative Value of one GSF stock under the Base Case scenario is 151.57 NOK. Compared to the current market price of 70.65 NOK, Grieg Seafood ASA is Undervalued by 53%.

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.

GSF Relative Value
Base Case
151.57 NOK
Undervaluation 53%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
49
Median 3Y
1.1
Median 5Y
1.2
Industry
0.9
Forward
1
vs History
vs Industry
41
Median 3Y
3.8
Median 5Y
3.8
Industry
16
Forward
18
vs History
15
vs Industry
25
Median 3Y
4.9
Median 5Y
4.9
Industry
9.6
vs History
26
vs Industry
38
Median 3Y
6.1
Median 5Y
6.3
Industry
17
vs History
19
vs Industry
40
Median 3Y
1.3
Median 5Y
1.6
Industry
1.4
vs History
55
vs Industry
34
Median 3Y
1.5
Median 5Y
1.7
Industry
1.1
Forward
1.5
vs History
42
vs Industry
63
Median 3Y
2.7
Median 5Y
3
Industry
4.6
vs History
76
vs Industry
61
Median 3Y
6.7
Median 5Y
9.7
Industry
9.9
Forward
7.2
vs History
vs Industry
29
Median 3Y
7.9
Median 5Y
11.9
Industry
12.9
Forward
11.8
vs History
15
vs Industry
14
Median 3Y
6.1
Median 5Y
6.1
Industry
10.8
vs History
vs Industry
20
Median 3Y
-7.7
Median 5Y
-6.4
Industry
15
vs History
50
vs Industry
50
Median 3Y
0.9
Median 5Y
1
Industry
1.1

Multiples Across Competitors

GSF Competitors Multiples
Grieg Seafood ASA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
Grieg Seafood ASA
OSE:GSF
7.9B NOK 1.1 -3 5.4 -293.4
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
225.4B CHF 2.5 20.7 14 17.2
US
Mondelez International Inc
NASDAQ:MDLZ
89.3B USD 2.5 19.4 13 15.5
FR
Danone SA
PAR:BN
49.6B EUR 1.8 24.6 11.7 15.5
ZA
Tiger Brands Ltd
JSE:TBS
46.3B Zac 0 0 0 0
US
Kraft Heinz Co
NASDAQ:KHC
34.2B USD 1.3 12.9 8.4 9.9
US
Hershey Co
NYSE:HSY
33.1B USD 3.1 20.1 13.3 16
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
27.3B CHF 5 40.7 23.2 30.8
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
232.5B CNY 8.6 36.6 29.8 29.8
US
General Mills Inc
NYSE:GIS
30.3B USD 1.5 11.9 10.2 11.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
G
Grieg Seafood ASA
OSE:GSF
Average EV/EBIT: 35 381.2
Negative Multiple: -293.4
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
17.2
2%
8.6
US
Mondelez International Inc
NASDAQ:MDLZ
15.5
-2%
N/A
FR
Danone SA
PAR:BN
15.5
6%
2.6
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
15%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
9.9
-1%
N/A
US
Hershey Co
NYSE:HSY
16
-10%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
30.8
9%
3.4
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.8
13%
2.3
US
General Mills Inc
NYSE:GIS
11.7
-3%
N/A