K

Kongsberg Gruppen ASA
OSE:KOG

Watchlist Manager
Kongsberg Gruppen ASA
OSE:KOG
Watchlist
Price: 245.9 NOK -2.25%
Market Cap: 216.3B NOK

Relative Value

The Relative Value of one KOG stock under the Base Case scenario is hidden NOK. Compared to the current market price of 245.9 NOK, Kongsberg Gruppen ASA 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.

KOG Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
23
vs Industry
33
Median 3Y
3.5
Median 5Y
2.1
Industry
4.4
Forward
3.7
vs History
33
vs Industry
19
Median 3Y
31.6
Median 5Y
23.9
Industry
34.3
Forward
30.4
vs History
60
vs Industry
36
Median 3Y
21.3
Median 5Y
18.8
Industry
20.5
vs History
55
vs Industry
31
Median 3Y
25.7
Median 5Y
22.1
Industry
32.6
vs History
23
vs Industry
5
Median 3Y
9.1
Median 5Y
5
Industry
4.1
vs History
25
vs Industry
31
Median 3Y
3.4
Median 5Y
2.1
Industry
4.6
Forward
3.5
vs History
vs Industry
65
Median 3Y
0
Median 5Y
0
Industry
14.1
vs History
26
vs Industry
22
Median 3Y
21.9
Median 5Y
14.1
Industry
19.7
Forward
20
vs History
26
vs Industry
21
Median 3Y
26.8
Median 5Y
19.3
Industry
26.7
Forward
24.4
vs History
61
vs Industry
38
Median 3Y
20.8
Median 5Y
18.5
Industry
21.4
vs History
63
vs Industry
30
Median 3Y
27.8
Median 5Y
22.9
Industry
27
vs History
25
vs Industry
19
Median 3Y
3.1
Median 5Y
1.8
Industry
2.8

Multiples Across Competitors

KOG Competitors Multiples
Kongsberg Gruppen ASA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
Kongsberg Gruppen ASA
OSE:KOG
216.3B NOK 4 30.7 22.7 27.9
US
Raytheon Technologies Corp
NYSE:RTX
244.2B USD 2.8 37 21.3 32.1
US
RTX Corp
LSE:0R2N
241.3B USD 2.8 36.6 21.1 31.8
NL
Airbus SE
PAR:AIR
151.6B EUR 2.1 29.9 17.8 26.9
US
Boeing Co
NYSE:BA
156.1B USD 1.9 -15.4 -27.4 -21.1
FR
Safran SA
PAR:SAF
122.7B EUR 4.2 28.4 20.6 26.9
UK
Rolls-Royce Holdings PLC
LSE:RR
93B GBP 4.8 16.1 21.9 27.9
US
Lockheed Martin Corp
NYSE:LMT
110.1B USD 1.5 26.5 16.4 20.8
US
General Dynamics Corp
NYSE:GD
92B USD 1.8 21.8 15.9 18.6
US
Northrop Grumman Corp
NYSE:NOC
82.2B USD 2 20.5 17.1 23.3
DE
Rheinmetall AG
XETRA:RHM
68.9B EUR 6.3 82.1 35.6 47.2
P/E Multiple
Earnings Growth PEG
NO
K
Kongsberg Gruppen ASA
OSE:KOG
Average P/E: 33
30.7
21%
1.5
US
Raytheon Technologies Corp
NYSE:RTX
37
29%
1.3
US
RTX Corp
LSE:0R2N
36.6
29%
1.3
NL
Airbus SE
PAR:AIR
29.9
22%
1.4
US
Boeing Co
NYSE:BA
Negative Multiple: -15.4 N/A N/A
FR
Safran SA
PAR:SAF
28.4
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
16.1
8%
2
US
Lockheed Martin Corp
NYSE:LMT
26.5
11%
2.4
US
General Dynamics Corp
NYSE:GD
21.8
11%
2
US
Northrop Grumman Corp
NYSE:NOC
20.5
3%
6.8
DE
Rheinmetall AG
XETRA:RHM
82.1
60%
1.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
K
Kongsberg Gruppen ASA
OSE:KOG
Average EV/EBITDA: 21
22.7
17%
1.3
US
Raytheon Technologies Corp
NYSE:RTX
21.3
18%
1.2
US
RTX Corp
LSE:0R2N
21.1
18%
1.2
NL
Airbus SE
PAR:AIR
17.8
20%
0.9
US
Boeing Co
NYSE:BA
Negative Multiple: -27.4 N/A N/A
FR
Safran SA
PAR:SAF
20.6
16%
1.3
UK
Rolls-Royce Holdings PLC
LSE:RR
21.9
17%
1.3
US
Lockheed Martin Corp
NYSE:LMT
16.4
10%
1.6
US
General Dynamics Corp
NYSE:GD
15.9
10%
1.6
US
Northrop Grumman Corp
NYSE:NOC
17.1
6%
2.9
DE
Rheinmetall AG
XETRA:RHM
35.6
42%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
K
Kongsberg Gruppen ASA
OSE:KOG
Average EV/EBIT: 28.3
27.9
19%
1.5
US
Raytheon Technologies Corp
NYSE:RTX
32.1
31%
1
US
RTX Corp
LSE:0R2N
31.8
31%
1
NL
Airbus SE
PAR:AIR
26.9
27%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -21.1 N/A N/A
FR
Safran SA
PAR:SAF
26.9
19%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
27.9
21%
1.3
US
Lockheed Martin Corp
NYSE:LMT
20.8
12%
1.7
US
General Dynamics Corp
NYSE:GD
18.6
11%
1.7
US
Northrop Grumman Corp
NYSE:NOC
23.3
7%
3.3
DE
Rheinmetall AG
XETRA:RHM
47.2
45%
1