M

Magnora ASA
OSE:MGN

Watchlist Manager
Magnora ASA
OSE:MGN
Watchlist
Price: 19.68 NOK -1.6% Market Closed
Market Cap: 1.3B NOK

Relative Value

The Relative Value of one MGN stock under the Base Case scenario is 17.21 NOK. Compared to the current market price of 19.68 NOK, Magnora ASA is Overvalued by 13%.

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.

MGN Relative Value
Base Case
17.21 NOK
Overvaluation 13%
Relative Value
Price
M
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
80
vs Industry
3
Median 3Y
28.5
Median 5Y
55
Industry
2.1
Forward
3.7
vs History
4
vs Industry
33
Median 3Y
7.9
Median 5Y
6
Industry
18.1
Forward
5.7
vs History
vs Industry
Median 3Y
-22.3
Median 5Y
-22.3
Industry
11.3
vs History
vs Industry
6
Median 3Y
-16.4
Median 5Y
-15.1
Industry
14.1
vs History
82
vs Industry
19
Median 3Y
3.7
Median 5Y
4.2
Industry
1.7
vs History
80
vs Industry
4
Median 3Y
23.8
Median 5Y
49.7
Industry
3.1
Forward
3
vs History
vs Industry
14
Median 3Y
0
Median 5Y
0
Industry
6.9
vs History
vs Industry
26
Median 3Y
5
Median 5Y
3.8
Industry
10.9
Forward
4.9
vs History
vs Industry
26
Median 3Y
5
Median 5Y
3.8
Industry
13.2
Forward
4.9
vs History
vs Industry
Median 3Y
-20.4
Median 5Y
-20.6
Industry
11.5
vs History
vs Industry
Median 3Y
-18.8
Median 5Y
-20.8
Industry
12.3
vs History
79
vs Industry
16
Median 3Y
4.8
Median 5Y
5.8
Industry
1.7

Multiples Across Competitors

MGN Competitors Multiples
Magnora 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
Magnora ASA
OSE:MGN
1.3B NOK 24 177.2 -283.5 -233.1
US
Schlumberger NV
NYSE:SLB
57.8B USD 1.6 15.9 7.7 11
US
Baker Hughes Co
NASDAQ:BKR
48.8B USD 1.8 16.9 10.7 14.1
US
Halliburton Co
NYSE:HAL
24B USD 1.1 18.4 6.8 9.1
LU
Tenaris SA
MIL:TEN
18.3B EUR 1.8 10.7 6.5 8.3
UK
TechnipFMC PLC
NYSE:FTI
18.9B USD 1.9 19.9 10.6 14.3
CN
Yantai Jereh Oilfield Services Group Co Ltd
SZSE:002353
73B CNY 4.6 25.7 22.6 22.6
FR
Technip Energies NV
PAR:TE
5.8B EUR 0.5 10 4 4
JP
Modec Inc
TSE:6269
938.3B JPY 1.4 25 25.7 32.7
US
Nov Inc
NYSE:NOV
6B USD 0.7 15.6 6.3 9.5
UK
Subsea 7 SA
OSE:SUBC
58.1B NOK 0.8 20 4.9 10.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
M
Magnora ASA
OSE:MGN
Average EV/EBITDA: 10.6
Negative Multiple: -283.5
-5%
N/A
US
Schlumberger NV
NYSE:SLB
7.7
3%
2.6
US
B
Baker Hughes Co
NASDAQ:BKR
10.7
8%
1.3
US
Halliburton Co
NYSE:HAL
6.8
-4%
N/A
LU
Tenaris SA
MIL:TEN
6.5
-4%
N/A
UK
TechnipFMC PLC
NYSE:FTI
10.6
16%
0.7
CN
Yantai Jereh Oilfield Services Group Co Ltd
SZSE:002353
22.6
27%
0.8
FR
Technip Energies NV
PAR:TE
4
16%
0.2
JP
Modec Inc
TSE:6269
25.7
627%
0
US
Nov Inc
NYSE:NOV
6.3
-5%
N/A
UK
Subsea 7 SA
OSE:SUBC
4.9
15%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
M
Magnora ASA
OSE:MGN
Average EV/EBIT: 13.6
Negative Multiple: -233.1
-6%
N/A
US
Schlumberger NV
NYSE:SLB
11
3%
3.7
US
B
Baker Hughes Co
NASDAQ:BKR
14.1
10%
1.4
US
Halliburton Co
NYSE:HAL
9.1
-6%
N/A
LU
Tenaris SA
MIL:TEN
8.3
-5%
N/A
UK
TechnipFMC PLC
NYSE:FTI
14.3
21%
0.7
CN
Yantai Jereh Oilfield Services Group Co Ltd
SZSE:002353
22.6
21%
1.1
FR
Technip Energies NV
PAR:TE
4
17%
0.2
JP
Modec Inc
TSE:6269
32.7
N/A N/A
US
Nov Inc
NYSE:NOV
9.5
-6%
N/A
UK
Subsea 7 SA
OSE:SUBC
10.3
28%
0.4