K

Kongsberg Gruppen ASA
OSE:KOG

Watchlist Manager
Kongsberg Gruppen ASA
OSE:KOG
Watchlist
Price: 366.1 NOK -4.4% Market Closed
Market Cap: 64.4B NOK

Relative Value

The Relative Value of one KOG stock under the Base Case scenario is 606.81 NOK. Compared to the current market price of 366.1 NOK, Kongsberg Gruppen ASA is Undervalued by 40%.

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
Base Case
606.81 NOK
Undervaluation 40%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
33
Median 3Y
0.5
Median 5Y
0.4
Industry
4.1
Forward
1.1
vs History
0
vs Industry
19
Median 3Y
5
Median 5Y
4.5
Industry
34.7
Forward
9.9
vs History
28
vs Industry
36
Median 3Y
4.3
Median 5Y
3.5
Industry
21.5
vs History
36
vs Industry
31
Median 3Y
5.7
Median 5Y
4.5
Industry
28
vs History
0
vs Industry
5
Median 3Y
1.2
Median 5Y
1
Industry
3.8
vs History
0
vs Industry
31
Median 3Y
0.8
Median 5Y
0.5
Industry
3.9
Forward
0.9
vs History
vs Industry
65
Median 3Y
0
Median 5Y
0
Industry
14.2
vs History
0
vs Industry
22
Median 3Y
5.5
Median 5Y
4.3
Industry
20.4
Forward
5.3
vs History
0
vs Industry
21
Median 3Y
4.5
Median 5Y
3.8
Industry
27.7
Forward
6.3
vs History
38
vs Industry
38
Median 3Y
4.3
Median 5Y
3.2
Industry
21.8
vs History
44
vs Industry
30
Median 3Y
5.7
Median 5Y
3.8
Industry
27.9
vs History
0
vs Industry
19
Median 3Y
0.4
Median 5Y
0.3
Industry
2.7

Multiples Across Competitors

KOG Competitors Multiples
Kongsberg Gruppen ASA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
Kongsberg Gruppen ASA
OSE:KOG
64.4B NOK 1.3 10.2 6.2 7.6
US
Raytheon Technologies Corp
NYSE:RTX
188.3B USD 2.3 40.9 21 35.7
US
RTX Corp
LSE:0R2N
186.1B USD 2.3 40.5 20.8 35.4
US
Boeing Co
NYSE:BA
163.9B USD 2.4 -14.1 -22.3 -18.2
NL
Airbus SE
PAR:AIR
130.3B EUR 1.9 29.4 16.2 26.3
FR
Safran SA
PAR:SAF
110.7B EUR 4 -166 20 27.1
US
Lockheed Martin Corp
NYSE:LMT
112B USD 1.6 20.4 14.4 17.5
UK
Rolls-Royce Holdings PLC
LSE:RR
75.5B GBP 4 30 22.9 31.7
DE
Rheinmetall AG
XETRA:RHM
79.1B EUR 7.6 105.1 42.4 54.8
US
TransDigm Group Inc
NYSE:TDG
82.1B USD 9.8 47.7 24.3 26.4
UK
BAE Systems PLC
LSE:BA
58.3B GBP 2.2 29.8 18.4 26.6
P/E Multiple
Earnings Growth PEG
NO
K
Kongsberg Gruppen ASA
OSE:KOG
Average P/E: 39.3
10.2
20%
0.5
US
Raytheon Technologies Corp
NYSE:RTX
40.9
28%
1.5
US
RTX Corp
LSE:0R2N
40.5
28%
1.4
US
Boeing Co
NYSE:BA
Negative Multiple: -14.1 N/A N/A
NL
Airbus SE
PAR:AIR
29.4
22%
1.3
FR
Safran SA
PAR:SAF
Negative Multiple: -166 N/A N/A
US
Lockheed Martin Corp
NYSE:LMT
20.4
12%
1.7
UK
Rolls-Royce Holdings PLC
LSE:RR
30
3%
10
DE
Rheinmetall AG
XETRA:RHM
105.1
58%
1.8
US
TransDigm Group Inc
NYSE:TDG
47.7
24%
2
UK
BAE Systems PLC
LSE:BA
29.8
13%
2.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
K
Kongsberg Gruppen ASA
OSE:KOG
Average EV/EBITDA: 20.7
6.2
19%
0.3
US
Raytheon Technologies Corp
NYSE:RTX
21
17%
1.2
US
RTX Corp
LSE:0R2N
20.8
17%
1.2
US
Boeing Co
NYSE:BA
Negative Multiple: -22.3 N/A N/A
NL
Airbus SE
PAR:AIR
16.2
19%
0.9
FR
Safran SA
PAR:SAF
20
13%
1.5
US
Lockheed Martin Corp
NYSE:LMT
14.4
10%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
22.9
12%
1.9
DE
Rheinmetall AG
XETRA:RHM
42.4
39%
1.1
US
TransDigm Group Inc
NYSE:TDG
24.3
12%
2
UK
BAE Systems PLC
LSE:BA
18.4
11%
1.7
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
K
Kongsberg Gruppen ASA
OSE:KOG
Average EV/EBIT: 28.9
7.6
20%
0.4
US
Raytheon Technologies Corp
NYSE:RTX
35.7
29%
1.2
US
RTX Corp
LSE:0R2N
35.4
29%
1.2
US
Boeing Co
NYSE:BA
Negative Multiple: -18.2 N/A N/A
NL
Airbus SE
PAR:AIR
26.3
26%
1
FR
Safran SA
PAR:SAF
27.1
17%
1.6
US
Lockheed Martin Corp
NYSE:LMT
17.5
12%
1.5
UK
Rolls-Royce Holdings PLC
LSE:RR
31.7
17%
1.9
DE
Rheinmetall AG
XETRA:RHM
54.8
44%
1.2
US
TransDigm Group Inc
NYSE:TDG
26.4
12%
2.2
UK
BAE Systems PLC
LSE:BA
26.6
17%
1.6