M

Masoval AS
OSE:MAS

Watchlist Manager
Masoval AS
OSE:MAS
Watchlist
Price: 23.5 NOK 2.62% Market Closed
Market Cap: 2.9B NOK

Relative Value

The Relative Value of one MAS stock under the Base Case scenario is hidden NOK. Compared to the current market price of 23.5 NOK, Masoval 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.

MAS Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
35
Median 3Y
1.5
Median 5Y
1.6
Industry
1
Forward
1
vs History
vs Industry
62
Median 3Y
-27
Median 5Y
7.1
Industry
16
Forward
145.4
vs History
7
vs Industry
54
Median 3Y
7.4
Median 5Y
12
Industry
9.8
vs History
28
vs Industry
29
Median 3Y
23
Median 5Y
14.2
Industry
16.6
vs History
91
vs Industry
36
Median 3Y
1.9
Median 5Y
2.1
Industry
1.5
vs History
71
vs Industry
26
Median 3Y
2.2
Median 5Y
2.4
Industry
1.1
Forward
1.7
vs History
28
vs Industry
50
Median 3Y
4.7
Median 5Y
5
Industry
4.7
vs History
12
vs Industry
51
Median 3Y
7.7
Median 5Y
8.8
Industry
9.9
Forward
13.4
vs History
vs Industry
49
Median 3Y
9
Median 5Y
9.9
Industry
13.1
Forward
39.3
vs History
7
vs Industry
47
Median 3Y
9.6
Median 5Y
15
Industry
11.2
vs History
vs Industry
41
Median 3Y
9.7
Median 5Y
10
Industry
15.7
vs History
83
vs Industry
47
Median 3Y
1.1
Median 5Y
1.1
Industry
1.1

Multiples Across Competitors

MAS Competitors Multiples
Masoval AS 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
Masoval AS
OSE:MAS
2.9B NOK 1.3 -245.5 26.3 -163.6
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
199.8B CHF 2.2 19.4 13 16.1
US
Mondelez International Inc
NASDAQ:MDLZ
69.7B USD 1.9 19.7 15.5 20.2
FR
Danone SA
PAR:BN
49.8B EUR 1.8 27.1 11.7 15.7
ZA
Tiger Brands Ltd
JSE:TBS
56.3B Zac 0 0 0 0
US
Hershey Co
NYSE:HSY
38.5B USD 3.4 28.3 17 21.3
CN
Muyuan Foods Co Ltd
SZSE:002714
270.9B CNY 1.8 12.2 12.5 12.5
ZA
Avi Ltd
JSE:AVI
34.1B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
27B CHF 4.8 41.9 24.4 33.3
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
216.7B CNY 7.7 31.6 28.8 28.8
P/E Multiple
Earnings Growth PEG
NO
M
Masoval AS
OSE:MAS
Average P/E: 67 616.6
Negative Multiple: -245.5
40%
N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
540 752.8
N/A N/A
CH
Nestle SA
SIX:NESN
19.4
5%
3.9
US
Mondelez International Inc
NASDAQ:MDLZ
19.7
-1%
N/A
FR
Danone SA
PAR:BN
27.1
13%
2.1
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
5%
N/A
US
Hershey Co
NYSE:HSY
28.3
-10%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.2
25%
0.5
ZA
A
Avi Ltd
JSE:AVI
Not Available
9%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
41.9
9%
4.7
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
31.6
9%
3.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
M
Masoval AS
OSE:MAS
Average EV/EBITDA: 20 743.5
26.3
23%
1.1
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
13
1%
13
US
Mondelez International Inc
NASDAQ:MDLZ
15.5
-2%
N/A
FR
Danone SA
PAR:BN
11.7
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
US
Hershey Co
NYSE:HSY
17
-5%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.5
31%
0.4
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
24.4
8%
3.1
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.8
16%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
M
Masoval AS
OSE:MAS
Average EV/EBIT: 39 804
Negative Multiple: -163.6
29%
N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
16.1
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
20.2
-3%
N/A
FR
Danone SA
PAR:BN
15.7
6%
2.6
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
US
Hershey Co
NYSE:HSY
21.3
-6%
N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.5
20%
0.6
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
33.3
8%
4.2
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
28.8
11%
2.6