KOG Relative Valuation - Kongsberg Gruppen ASA

Watchlist Manager

Watchlist

Price: 380 NOK -2.56% Market Closed

Market Cap: kr334.3B

K	Kongsberg Gruppen ASA OSE:KOG	NO
C	CDG Petchem Ltd BSE:534796	IN
	Sidus Space Inc NASDAQ:SIDU	US

Multiples-Based Value

The Multiples-Based Value of one KOG stock under the Base Case scenario is 181.23 NOK. Compared to the current market price of 380 NOK, Kongsberg Gruppen ASA is Overvalued by 52%.

Multiples-Based 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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

KOG Multiples-Based Value

Base Case

Overvaluation 52%

Multiples-Based Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
NO	K	Kongsberg Gruppen ASA OSE:KOG	343B NOK	10.6	42	50.3	68.7
US		Raytheon Technologies Corp NYSE:RTX	254.4B USD	2.9	37.8	20.6	30.3
US		RTX Corp LSE:0R2N	258.1B USD	2.9	38.2	20.8	30.6
US		Boeing Co NYSE:BA	149.5B USD	1.7	79.1	-47.9	-30.6
NL		Airbus SE PAR:AIR	126.3B EUR	1.7	24.2	13.5	20.9
US		Lockheed Martin Corp NYSE:LMT	141B USD	1.9	28.1	16.6	20.2
FR		Safran SA PAR:SAF	115.3B EUR	3.7	16.1	18.7	24.8
UK		Rolls-Royce Holdings PLC LSE:RR	97.1B GBP	4.4	16	17.4	20.4
US		Northrop Grumman Corp NYSE:NOC	96.4B USD	2.3	23.1	18.5	24.9
US		General Dynamics Corp NYSE:GD	93.8B USD	1.8	22.3	15.7	18.4
US		Howmet Aerospace Inc NYSE:HWM	91.5B USD	11.1	60.8	38.7	43.8

				Revenue Growth	P/S to Growth
NO	K	Kongsberg Gruppen ASA OSE:KOG	Average P/S: 4.1 10.6	44%	0.2
US		Raytheon Technologies Corp NYSE:RTX	2.9	6%	0.5
US		RTX Corp LSE:0R2N	2.9	6%	0.5
US		Boeing Co NYSE:BA	1.7	12%	0.1
NL		Airbus SE PAR:AIR	1.7	12%	0.1
US		Lockheed Martin Corp NYSE:LMT	1.9	5%	0.4
FR		Safran SA PAR:SAF	3.7	11%	0.3
UK		Rolls-Royce Holdings PLC LSE:RR	4.4	7%	0.6
US		Northrop Grumman Corp NYSE:NOC	2.3	6%	0.4
US		General Dynamics Corp NYSE:GD	1.8	5%	0.4
US		Howmet Aerospace Inc NYSE:HWM	11.1	12%	0.9

				Earnings Growth	PEG
NO	K	Kongsberg Gruppen ASA OSE:KOG	Average P/E: 35.2 42	20%	2.1
US		Raytheon Technologies Corp NYSE:RTX	37.8	18%	2.1
US		RTX Corp LSE:0R2N	38.2	18%	2.1
US		Boeing Co NYSE:BA	79.1	53%	1.5
NL		Airbus SE PAR:AIR	24.2	19%	1.3
US		Lockheed Martin Corp NYSE:LMT	28.1	16%	1.8
FR		Safran SA PAR:SAF	16.1	-7%	N/A
UK		Rolls-Royce Holdings PLC LSE:RR	16	-14%	N/A
US		Northrop Grumman Corp NYSE:NOC	23.1	3%	7.7
US		General Dynamics Corp NYSE:GD	22.3	9%	2.5
US		Howmet Aerospace Inc NYSE:HWM	60.8	19%	3.2

				EBITDA Growth	EV/EBITDA to Growth
NO	K	Kongsberg Gruppen ASA OSE:KOG	Average EV/EBITDA: 23.1 50.3	39%	1.3
US		Raytheon Technologies Corp NYSE:RTX	20.6	11%	1.9
US		RTX Corp LSE:0R2N	20.8	11%	1.9
US		Boeing Co NYSE:BA	Negative Multiple: -47.9	N/A	N/A
NL		Airbus SE PAR:AIR	13.5	18%	0.8
US		Lockheed Martin Corp NYSE:LMT	16.6	9%	1.8
FR		Safran SA PAR:SAF	18.7	16%	1.2
UK		Rolls-Royce Holdings PLC LSE:RR	17.4	3%	5.8
US		Northrop Grumman Corp NYSE:NOC	18.5	7%	2.6
US		General Dynamics Corp NYSE:GD	15.7	8%	2
US		Howmet Aerospace Inc NYSE:HWM	38.7	16%	2.4

				EBIT Growth	EV/EBIT to Growth
NO	K	Kongsberg Gruppen ASA OSE:KOG	Average EV/EBIT: 30.3 68.7	48%	1.4
US		Raytheon Technologies Corp NYSE:RTX	30.3	17%	1.8
US		RTX Corp LSE:0R2N	30.6	17%	1.8
US		Boeing Co NYSE:BA	Negative Multiple: -30.6	N/A	N/A
NL		Airbus SE PAR:AIR	20.9	25%	0.8
US		Lockheed Martin Corp NYSE:LMT	20.2	11%	1.8
FR		Safran SA PAR:SAF	24.8	20%	1.2
UK		Rolls-Royce Holdings PLC LSE:RR	20.4	4%	5.1
US		Northrop Grumman Corp NYSE:NOC	24.9	8%	3.1
US		General Dynamics Corp NYSE:GD	18.4	8%	2.3
US		Howmet Aerospace Inc NYSE:HWM	43.8	17%	2.6

Kongsberg Gruppen ASA
OSE:KOG

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

KOG Competitors Multiples
Kongsberg Gruppen ASA Competitors

See Also

Company

Help

Tools

Stocks

Kongsberg Gruppen ASA OSE:KOG

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

KOG Competitors Multiples Kongsberg Gruppen ASA Competitors

See Also

Company

Help

Tools

Stocks

Kongsberg Gruppen ASA
OSE:KOG

KOG Competitors Multiples
Kongsberg Gruppen ASA Competitors