NORSE Relative Valuation - Norse Atlantic ASA

Watchlist Manager

Watchlist

Price: 7.19 NOK 5.74% Market Closed

Market Cap: kr1.3B

Relative Value

The Relative Value of one NORSE stock under the Base Case scenario is hidden NOK. Compared to the current market price of 7.19 NOK, Norse Atlantic ASA 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.

What is Relative Valuation?

How is Relative Value calculated?

NORSE Relative Value

Show

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
NO	N	Norse Atlantic ASA OSE:NORSE	1.3B NOK	0.2	-2.1	16.3	-37.7
US		Delta Air Lines Inc NYSE:DAL	43.1B USD	0.7	8.6	6.2	8.8
US		United Airlines Holdings Inc NASDAQ:UAL	34.4B USD	0.6	10.3	8.6	8.6
UK		International Consolidated Airlines Group SA LSE:IAG	19.9B GBP	0.6	6.9	3.4	5.1
US		Southwest Airlines Co NYSE:LUV	25.4B USD	0.9	57.4	13.4	62.3
CH		Kinarus Therapeutics Holding AG SIX:KNRS	19.5B CHF	0	-1 404.3	-1 404.9	-1 404.9
IE	R	Ryanair Holdings PLC LSE:RYA	15.4B EUR	1.1	8	4.5	6.8
CN		Air China Ltd SSE:601111	145.3B CNY	0.9	536.8	-7 236.2	-7 236.2
IN		Interglobe Aviation Ltd NSE:INDIGO	1.9T INR	2.2	57.9	9.5	18.2
CN		China Southern Airlines Co Ltd SSE:600029	132.6B CNY	0.7	-98	38	38
CN		China Eastern Airlines Corp Ltd SSE:600115	129.2B CNY	1	-65.1	141	141

				Revenue Growth	P/S to Growth
NO	N	Norse Atlantic ASA OSE:NORSE	Average P/S: 0.9 0.2	4%	0
US		Delta Air Lines Inc NYSE:DAL	0.7	3%	0.2
US		United Airlines Holdings Inc NASDAQ:UAL	0.6	7%	0.1
UK		International Consolidated Airlines Group SA LSE:IAG	0.6	5%	0.1
US		Southwest Airlines Co NYSE:LUV	0.9	8%	0.1
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Not Available	N/A	N/A
IE	R	Ryanair Holdings PLC LSE:RYA	1.1	9%	0.1
CN		Air China Ltd SSE:601111	0.9	6%	0.1
IN		Interglobe Aviation Ltd NSE:INDIGO	2.2	12%	0.2
CN		China Southern Airlines Co Ltd SSE:600029	0.7	5%	0.1
CN		China Eastern Airlines Corp Ltd SSE:600115	1	7%	0.1

				Earnings Growth	PEG
NO	N	Norse Atlantic ASA OSE:NORSE	Average P/E: 98 Negative Multiple: -2.1	N/A	N/A
US		Delta Air Lines Inc NYSE:DAL	8.6	6%	1.4
US		United Airlines Holdings Inc NASDAQ:UAL	10.3	18%	0.6
UK		International Consolidated Airlines Group SA LSE:IAG	6.9	12%	0.6
US		Southwest Airlines Co NYSE:LUV	57.4	84%	0.7
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.3	N/A	N/A
IE	R	Ryanair Holdings PLC LSE:RYA	8	14%	0.6
CN		Air China Ltd SSE:601111	536.8	N/A	N/A
IN		Interglobe Aviation Ltd NSE:INDIGO	57.9	11%	5.3
CN		China Southern Airlines Co Ltd SSE:600029	Negative Multiple: -98	N/A	N/A
CN		China Eastern Airlines Corp Ltd SSE:600115	Negative Multiple: -65.1	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
NO	N	Norse Atlantic ASA OSE:NORSE	Average EV/EBITDA: 26.8 16.3	N/A	N/A
US		Delta Air Lines Inc NYSE:DAL	6.2	11%	0.6
US		United Airlines Holdings Inc NASDAQ:UAL	8.6	31%	0.3
UK		International Consolidated Airlines Group SA LSE:IAG	3.4	9%	0.4
US		Southwest Airlines Co NYSE:LUV	13.4	39%	0.3
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.9	N/A	N/A
IE	R	Ryanair Holdings PLC LSE:RYA	4.5	10%	0.4
CN		Air China Ltd SSE:601111	Negative Multiple: -7 236.2	N/A	N/A
IN		Interglobe Aviation Ltd NSE:INDIGO	9.5	12%	0.8
CN		China Southern Airlines Co Ltd SSE:600029	38	103%	0.4
CN		China Eastern Airlines Corp Ltd SSE:600115	141	289%	0.5

				EBIT Growth	EV/EBIT to Growth
NO	N	Norse Atlantic ASA OSE:NORSE	Average EV/EBIT: 36.1 Negative Multiple: -37.7	N/A	N/A
US		Delta Air Lines Inc NYSE:DAL	8.8	11%	0.8
US		United Airlines Holdings Inc NASDAQ:UAL	8.6	14%	0.6
UK		International Consolidated Airlines Group SA LSE:IAG	5.1	9%	0.6
US		Southwest Airlines Co NYSE:LUV	62.3	100%	0.6
CH		Kinarus Therapeutics Holding AG SIX:KNRS	Negative Multiple: -1 404.9	N/A	N/A
IE	R	Ryanair Holdings PLC LSE:RYA	6.8	11%	0.6
CN		Air China Ltd SSE:601111	Negative Multiple: -7 236.2	N/A	N/A
IN		Interglobe Aviation Ltd NSE:INDIGO	18.2	6%	3
CN		China Southern Airlines Co Ltd SSE:600029	38	34%	1.1
CN		China Eastern Airlines Corp Ltd SSE:600115	141	151%	0.9

Norse Atlantic ASA
OSE:NORSE

Relative Value

Valuation Multiples

Multiples Across Competitors

NORSE Competitors Multiples
Norse Atlantic ASA Competitors

See Also

Company

Help

Tools

Stocks

Norse Atlantic ASA OSE:NORSE

Relative Value

Valuation Multiples

Multiples Across Competitors

NORSE Competitors Multiples Norse Atlantic ASA Competitors

See Also

Company

Help

Tools

Stocks

Norse Atlantic ASA
OSE:NORSE

NORSE Competitors Multiples
Norse Atlantic ASA Competitors