First Time Loading...

Norske Skog ASA
OSE:NSKOG

Watchlist Manager
Norske Skog ASA Logo
Norske Skog ASA
OSE:NSKOG
Watchlist
Price: 42.8 NOK -0.79% Market Closed
Updated: Jun 1, 2024

Relative Value

The Relative Value of one NSKOG stock under the Base Case scenario is 88.37 NOK. Compared to the current market price of 42.8 NOK, Norske Skog ASA is Undervalued by 52%.

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.

NSKOG Relative Value
Base Case
88.37 NOK
Undervaluation 52%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
74
Median 3Y
0.4
Median 5Y
0.3
Industry
0.9
Forward
0.3
vs History
5
vs Industry
32
Median 3Y
3
Median 5Y
2.5
Industry
13.8
Forward
-18.2
vs History
vs Industry
72
Median 3Y
3.1
Median 5Y
3.4
Industry
7.5
vs History
vs Industry
Median 3Y
-7.6
Median 5Y
-6.6
Industry
16
vs History
54
vs Industry
61
Median 3Y
1
Median 5Y
0.7
Industry
1.1
vs History
0
vs Industry
66
Median 3Y
0.5
Median 5Y
0.4
Industry
1.1
Forward
0.5
vs History
3
vs Industry
74
Median 3Y
1.2
Median 5Y
1
Industry
5.7
vs History
21
vs Industry
44
Median 3Y
3.2
Median 5Y
3.1
Industry
9.9
Forward
8.6
vs History
21
vs Industry
46
Median 3Y
3.2
Median 5Y
3.2
Industry
14.2
Forward
125.9
vs History
vs Industry
65
Median 3Y
3.5
Median 5Y
3.9
Industry
9.3
vs History
vs Industry
Median 3Y
-7.7
Median 5Y
-7.7
Industry
14.1
vs History
45
vs Industry
58
Median 3Y
0.7
Median 5Y
0.6
Industry
0.8

Multiples Across Competitors

NSKOG Competitors Multiples
Norske Skog 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
Norske Skog ASA
OSE:NSKOG
4B NOK 0.4 12.1 6.6 6.6
ZA
Sappi Ltd
JSE:SAP
30.7B Zac 0 0 0 0
FI
UPM-Kymmene Oyj
OMXH:UPM
18.7B EUR 1.8 38.7 13.5 24.2
BR
Suzano SA
BOVESPA:SUZB3
62.7B BRL 1.7 6.9 7.6 14.1
FI
Stora Enso Oyj
OMXH:STERV
10.6B EUR 1.2 -23.1 -63.7 -63.7
UK
Mondi PLC
LSE:MNDI
6.9B GBP 1.1 -52.7 -4.3 -6.5
SE
Holmen AB
STO:HOLM B
69.5B SEK 3.1 22.6 14.8 20.9
CN
Shandong Sun Paper Co Ltd
SZSE:002078
41.2B CNY 1 11.9 12.3 12.3
CL
Empresas CMPC SA
SGO:CMPC
4.8T CLP 0.7 11.2 22.9 22.9
JP
Oji Holdings Corp
TSE:3861
624.2B JPY 0.4 12.3 6.9 14.8
US
Domtar Corp
TSX:UFS
3.9B CAD 0.9 125.9 7.2 16.3
P/E Multiple
Earnings Growth
NO
Norske Skog ASA
OSE:NSKOG
Average P/E: 30.2
12.1
13%
ZA
S
Sappi Ltd
JSE:SAP
Not Available
25%
FI
UPM-Kymmene Oyj
OMXH:UPM
38.7
305%
BR
Suzano SA
BOVESPA:SUZB3
6.9
-38%
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -23.1 N/A
UK
Mondi PLC
LSE:MNDI
Negative Multiple: -52.7 N/A
SE
Holmen AB
STO:HOLM B
22.6
-9%
CN
Shandong Sun Paper Co Ltd
SZSE:002078
11.9
48%
CL
E
Empresas CMPC SA
SGO:CMPC
11.2
25%
JP
Oji Holdings Corp
TSE:3861
12.3
68%
US
Domtar Corp
TSX:UFS
125.9
N/A
EV/EBITDA Multiple
EBITDA Growth
NO
Norske Skog ASA
OSE:NSKOG
Average EV/EBITDA: 11.5
6.6
-4%
ZA
S
Sappi Ltd
JSE:SAP
Not Available
32%
FI
UPM-Kymmene Oyj
OMXH:UPM
13.5
75%
BR
Suzano SA
BOVESPA:SUZB3
7.6
49%
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -63.7
39%
UK
Mondi PLC
LSE:MNDI
Negative Multiple: -4.3
29%
SE
Holmen AB
STO:HOLM B
14.8
5%
CN
Shandong Sun Paper Co Ltd
SZSE:002078
12.3
107%
CL
E
Empresas CMPC SA
SGO:CMPC
22.9
318%
JP
Oji Holdings Corp
TSE:3861
6.9
39%
US
Domtar Corp
TSX:UFS
7.2
N/A
EV/EBIT Multiple
EBIT Growth
NO
Norske Skog ASA
OSE:NSKOG
Average EV/EBIT: 16.5
6.6
-43%
ZA
S
Sappi Ltd
JSE:SAP
Not Available
93%
FI
UPM-Kymmene Oyj
OMXH:UPM
24.2
127%
BR
Suzano SA
BOVESPA:SUZB3
14.1
57%
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -63.7
4 724%
UK
Mondi PLC
LSE:MNDI
Negative Multiple: -6.5
38%
SE
Holmen AB
STO:HOLM B
20.9
5%
CN
Shandong Sun Paper Co Ltd
SZSE:002078
12.3
26%
CL
E
Empresas CMPC SA
SGO:CMPC
22.9
133%
JP
Oji Holdings Corp
TSE:3861
14.8
N/A
US
Domtar Corp
TSX:UFS
16.3
N/A

See Also

Discover More