Northern Ocean Ltd
OSE:NOL

Watchlist Manager
Northern Ocean Ltd Logo
Northern Ocean Ltd
OSE:NOL
Watchlist
Price: 6.04 NOK -0.98%
Market Cap: 1.8B NOK

Relative Value

The Relative Value of one NOL stock under the Base Case scenario is hidden NOK. Compared to the current market price of 6.04 NOK, Northern Ocean Ltd 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.

NOL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
61
vs Industry
62
Median 3Y
0.8
Median 5Y
0.8
Industry
2
Forward
0.8
vs History
vs Industry
Median 3Y
-2.7
Median 5Y
-2.7
Industry
18.2
Forward
-3.2
vs History
4
vs Industry
24
Median 3Y
-3.1
Median 5Y
-2.7
Industry
11.3
vs History
vs Industry
18
Median 3Y
-3.8
Median 5Y
-3.5
Industry
14.2
vs History
19
vs Industry
57
Median 3Y
0.4
Median 5Y
0.4
Industry
1.7
vs History
82
vs Industry
44
Median 3Y
2.5
Median 5Y
2.9
Industry
3.2
Forward
1.8
vs History
74
vs Industry
24
Median 3Y
10.4
Median 5Y
11.9
Industry
6.9
vs History
47
vs Industry
10
Median 3Y
11
Median 5Y
6.9
Industry
11.1
Forward
7.1
vs History
vs Industry
Median 3Y
-19.8
Median 5Y
-14.2
Industry
13.4
Forward
-73.6
vs History
7
vs Industry
14
Median 3Y
-9.3
Median 5Y
-9.3
Industry
11.5
vs History
vs Industry
0
Median 3Y
-7
Median 5Y
-8
Industry
12.5
vs History
66
vs Industry
50
Median 3Y
0.6
Median 5Y
0.6
Industry
1.7

Multiples Across Competitors

NOL Competitors Multiples
Northern Ocean Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
BM
Northern Ocean Ltd
OSE:NOL
1.8B NOK 0.8 -2.7 8.5 -66.9
CN
China Oilfield Services Ltd
SSE:601808
65B CNY 1.3 16.7 13.9 13.9
SA
ADES Holding Company SJSC
SAU:2382
21.8B SAR 3.5 27.1 9.9 17.9
US
Noble Corporation PLC
CSE:NOBLE
31.4B DKK 1.4 21.8 5.3 10.1
US
Noble Corp (Cayman Island)
NYSE:NE
4.5B USD 1.3 20 5 9.5
CH
Transocean Ltd
NYSE:RIG
4.3B USD 1.1 -1.5 6.5 13.9
BM
Valaris Ltd
NYSE:VAL
3.5B USD 1.4 8.7 5.6 7.1
US
Helmerich and Payne Inc
NYSE:HP
2.8B USD 0.7 -16.9 5.4 19.7
DK
Maersk Drilling A/S
F:72D
1.9B EUR 1.9 25.3 6.8 36.9
US
Patterson-UTI Energy Inc
NASDAQ:PTEN
2.3B USD 0.5 -16.6 3.6 -48.9
BM
Odfjell Drilling Ltd
OSE:ODL
20.4B NOK 2.3 14 10.6 10.6
P/E Multiple
Earnings Growth PEG
BM
Northern Ocean Ltd
OSE:NOL
Average P/E: 19.1
Negative Multiple: -2.7
N/A N/A
CN
China Oilfield Services Ltd
SSE:601808
16.7
16%
1
SA
A
ADES Holding Company SJSC
SAU:2382
27.1
16%
1.7
US
Noble Corporation PLC
CSE:NOBLE
21.8
-3%
N/A
US
Noble Corp (Cayman Island)
NYSE:NE
20
-3%
N/A
CH
Transocean Ltd
NYSE:RIG
Negative Multiple: -1.5 N/A N/A
BM
Valaris Ltd
NYSE:VAL
8.7
10%
0.9
US
Helmerich and Payne Inc
NYSE:HP
Negative Multiple: -16.9 N/A N/A
DK
M
Maersk Drilling A/S
F:72D
25.3
-29%
N/A
US
Patterson-UTI Energy Inc
NASDAQ:PTEN
Negative Multiple: -16.6 N/A N/A
BM
Odfjell Drilling Ltd
OSE:ODL
14
51%
0.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
BM
Northern Ocean Ltd
OSE:NOL
Average EV/EBIT: 15.5
Negative Multiple: -66.9
N/A N/A
CN
China Oilfield Services Ltd
SSE:601808
13.9
10%
1.4
SA
A
ADES Holding Company SJSC
SAU:2382
17.9
11%
1.6
US
Noble Corporation PLC
CSE:NOBLE
10.1
1%
10.1
US
Noble Corp (Cayman Island)
NYSE:NE
9.5
1%
9.5
CH
Transocean Ltd
NYSE:RIG
13.9
18%
0.8
BM
Valaris Ltd
NYSE:VAL
7.1
20%
0.4
US
Helmerich and Payne Inc
NYSE:HP
19.7
12%
1.6
DK
M
Maersk Drilling A/S
F:72D
36.9
9%
4.1
US
Patterson-UTI Energy Inc
NASDAQ:PTEN
Negative Multiple: -48.9
40%
N/A
BM
Odfjell Drilling Ltd
OSE:ODL
10.6
28%
0.4