H

Horisont Energi AS
OSE:HRGI

Watchlist Manager
Horisont Energi AS
OSE:HRGI
Watchlist
Price: 1.425 NOK -4.68% Market Closed
Market Cap: 59.8m NOK
Section:
 

Relative Value

The Relative Value of one HRGI stock under the Base Case scenario is hidden NOK. Compared to the current market price of 1.425 NOK, Horisont Energi AS 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.

HRGI Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

13.1
P/S
P/S
Price to Sales
13.1
vs History
50
vs Industry
24
Median 3Y
13.3
Median 5Y
11.7
Industry
1.4
Forward
4.8
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-1
Median 5Y
-1.4
Industry
12.2
Forward
-0.8
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
Median 3Y
-1
Median 5Y
-1.5
Industry
5.2
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-0.9
Median 5Y
-1.5
Industry
11.1
More Details
1.7
P/B
P/B
Price to Book Value
1.7
vs History
40
vs Industry
76
Median 3Y
1.1
Median 5Y
1.4
Industry
1.3
More Details
6.7
EV/S
EV/S
Enterprise Value to Sales
6.7
vs History
vs Industry
Median 3Y
-0.8
Median 5Y
-5.6
Industry
2.2
Forward
2.5
More Details
N/A
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
5.3
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
55
vs Industry
56
Median 3Y
-0
Median 5Y
-0.3
Industry
6.7
Forward
-0.3
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
50
vs Industry
53
Median 3Y
-0
Median 5Y
-0.4
Industry
10.1
Forward
-0.3
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
50
vs Industry
58
Median 3Y
-0
Median 5Y
-0.4
Industry
7
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
50
vs Industry
45
Median 3Y
-0
Median 5Y
-0.3
Industry
11.6
More Details
2.7
EV/IC
EV/IC
Enterprise Value to IC
2.7
vs History
vs Industry
Median 3Y
0.1
Median 5Y
2.2
Industry
1
More Details

Multiples Across Competitors

HRGI Competitors Multiples
Horisont Energi AS 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
Horisont Energi AS
OSE:HRGI
59.8m NOK 13.1 -0.7 -0.4 -0.4
ID
Alamtri Resources Indonesia Tbk PT
F:A640
132.5B EUR -150.7 309.7 -357.6 -357.6
CN
China Shenhua Energy Co Ltd
SSE:601088
843.4B CNY 2.8 16.3 11.7 11.7
CA
Cameco Corp
NYSE:CCJ
47.6B USD 19 125.5 70.5 105.4
ID
Dian Swastatika Sentosa Tbk PT
IDX:DSSA
795.4T IDR 17 195.5 124.9 124.9
ZA
Exxaro Resources Ltd
JSE:EXX
45.2B Zac 0 0 0 0
CA
Southstone Minerals Ltd
XTSX:SML
51.2B CAD 23 188.6 -190 101.6 -115 217.6 -114 958.7
ID
Bayan Resources Tbk PT
IDX:BYAN
574.2T IDR 10 41.5 31.1 31.1
CN
Shaanxi Coal Industry Co Ltd
SSE:601225
219B CNY 1.2 9.6 7.5 7.5
IN
Coal India Ltd
NSE:COALINDIA
2.6T INR 7.2 8.3 11.3 23.1
CN
China Coal Energy Co Ltd
SSE:601898
183.1B CNY 1.1 10.6 9.1 9.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
H
Horisont Energi AS
OSE:HRGI
Average EV/EBITDA: 38
Negative Multiple: -0.4 		N/A N/A
ID
Alamtri Resources Indonesia Tbk PT
F:A640
Negative Multiple: -357.6
15%
N/A
CN
China Shenhua Energy Co Ltd
SSE:601088
11.7
6%
2
CA
C
Cameco Corp
NYSE:CCJ
70.5
43%
1.6
ID
Dian Swastatika Sentosa Tbk PT
IDX:DSSA
124.9
N/A N/A
ZA
E
Exxaro Resources Ltd
JSE:EXX
Not Available
11%
N/A
CA
Southstone Minerals Ltd
XTSX:SML
Negative Multiple: -115 217.6 N/A N/A
ID
Bayan Resources Tbk PT
IDX:BYAN
31.1
N/A N/A
CN
Shaanxi Coal Industry Co Ltd
SSE:601225
7.5
6%
1.3
IN
Coal India Ltd
NSE:COALINDIA
11.3
74%
0.2
CN
China Coal Energy Co Ltd
SSE:601898
9.1
9%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
H
Horisont Energi AS
OSE:HRGI
Average EV/EBIT: 44.7
Negative Multiple: -0.4 		N/A N/A
ID
Alamtri Resources Indonesia Tbk PT
F:A640
Negative Multiple: -357.6
4%
N/A
CN
China Shenhua Energy Co Ltd
SSE:601088
11.7
-3%
N/A
CA
C
Cameco Corp
NYSE:CCJ
105.4
32%
3.3
ID
Dian Swastatika Sentosa Tbk PT
IDX:DSSA
124.9
N/A N/A
ZA
E
Exxaro Resources Ltd
JSE:EXX
Not Available
9%
N/A
CA
Southstone Minerals Ltd
XTSX:SML
Negative Multiple: -114 958.7 N/A N/A
ID
Bayan Resources Tbk PT
IDX:BYAN
31.1
N/A N/A
CN
Shaanxi Coal Industry Co Ltd
SSE:601225
7.5
-14%
N/A
IN
Coal India Ltd
NSE:COALINDIA
23.1
N/A N/A
CN
China Coal Energy Co Ltd
SSE:601898
9.1
-8%
N/A

See Also

Summary
HRGI intrinsic value, competitors valuation, and company profile.
DCF Valuation
HRGI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
HRGI stock valuation using valuation multiples.
Wall Street Estimates
HRGI 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
HRGI 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 308,500+ 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

© 2026 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.