N

Norwegian Air Shuttle ASA
OSE:NAS

Watchlist Manager
Norwegian Air Shuttle ASA
OSE:NAS
Watchlist
Price: 14.065 NOK -1.3% Market Closed
Market Cap: 14.7B NOK

Relative Value

The Relative Value of one NAS stock under the Base Case scenario is 22.947 NOK. Compared to the current market price of 14.065 NOK, Norwegian Air Shuttle ASA is Undervalued by 39%.

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.

NAS Relative Value
Base Case
22.947 NOK
Undervaluation 39%
Relative Value
Price
N
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
53
vs Industry
59
Median 3Y
0.4
Median 5Y
0.4
Industry
0.5
Forward
0.4
vs History
25
vs Industry
34
Median 3Y
8.1
Median 5Y
6.1
Industry
10.3
Forward
7.4
vs History
47
vs Industry
60
Median 3Y
2.1
Median 5Y
1.8
Industry
3
vs History
1
vs Industry
30
Median 3Y
4.8
Median 5Y
3.4
Industry
8.9
vs History
39
vs Industry
47
Median 3Y
2.1
Median 5Y
2
Industry
2
vs History
68
vs Industry
86
Median 3Y
0.5
Median 5Y
0.6
Industry
0.9
Forward
0.4
vs History
68
vs Industry
90
Median 3Y
1.2
Median 5Y
1.2
Industry
3.2
vs History
36
vs Industry
74
Median 3Y
1.8
Median 5Y
1.6
Industry
6
Forward
1.8
vs History
17
vs Industry
57
Median 3Y
4.8
Median 5Y
-0.3
Industry
9.7
Forward
4.9
vs History
57
vs Industry
73
Median 3Y
2.4
Median 5Y
2.3
Industry
5.7
vs History
28
vs Industry
61
Median 3Y
3
Median 5Y
2.6
Industry
10.6
vs History
49
vs Industry
83
Median 3Y
0.5
Median 5Y
0.5
Industry
0.8

Multiples Across Competitors

NAS Competitors Multiples
Norwegian Air Shuttle ASA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
Norwegian Air Shuttle ASA
OSE:NAS
13.6B NOK 0.4 9 2.1 6.7
US
Delta Air Lines Inc
NYSE:DAL
31.5B USD 0.5 8.6 4 6.8
US
United Airlines Holdings Inc
NASDAQ:UAL
26.6B USD 0.5 7.3 6.4 6.4
IN
Interglobe Aviation Ltd
NSE:INDIGO
2.1T INR 2.7 34.2 12.5 21.9
CH
Kinarus Therapeutics Holding AG
SIX:KNRS
19.5B CHF 0 -1 404.3 -1 404.9 -1 404.9
UK
International Consolidated Airlines Group SA
LSE:IAG
16.2B GBP 0.5 6.6 106.1 161.9
IE
Ryanair Holdings PLC
LSE:RYA
15.4B EUR 1.1 8 4.5 6.8
CN
Air China Ltd
SSE:601111
138.9B CNY 0.8 -228.9 -176.2 -176.2
US
Southwest Airlines Co
NYSE:LUV
18.8B USD 0.7 34.4 6.9 29.9
SG
Singapore Airlines Ltd
SGX:C6L
21.2B SGD 1.1 7.6 5.5 13.2
CN
China Southern Airlines Co Ltd
SSE:600029
109.5B CNY 0.6 -34.2 61.2 61.2