PNOR Relative Valuation - Petronor E&P ASA

Watchlist Manager

Watchlist

Price: 12.4 NOK -2.36%

Market Cap: 1.8B NOK

Section:

Relative Value

The Relative Value of one PNOR stock under the Base Case scenario is 11.16 NOK. Compared to the current market price of 12.4 NOK, Petronor E&P ASA is Overvalued by 10%.

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?

PNOR Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

0.8

P/S

vs History	9
vs Industry	62

Median 5Y

0.6

Industry

1.2

Forward

12.3

More Details

4.9

P/E

vs History	21
vs Industry	41

Median 5Y

3.6

Industry

9.8

Forward

3.5

More Details

2.8

P/OCF

vs History	31
vs Industry	45

Median 5Y

2.3

Industry

4.6

More Details

4.1

P/FCFE

vs History	24
vs Industry	38

Median 5Y

2.4

Industry

9.7

More Details

0.9

P/B

vs History	39
vs Industry	55

Median 5Y

0.9

Industry

1.1

More Details

0.3

EV/S

vs History	56
vs Industry	84

Median 5Y

0.4

Industry

1.8

Forward

More Details

0.7

EV/GP

vs History	39
vs Industry	81

Median 5Y

0.7

Industry

4.4

More Details

0.7

EV/EBITDA

vs History	39
vs Industry	57

Median 5Y

0.6

Industry

5.9

Forward

0.7

More Details

0.8

EV/EBIT

vs History	36
vs Industry	53

Median 5Y

0.7

Industry

8.3

Forward

0.8

More Details

1.1

EV/OCF

vs History	58
vs Industry	58

Median 5Y

1.4

Industry

6.2

More Details

1.5

EV/FCFF

vs History	29
vs Industry	44

Median 5Y

0.5

Industry

10.5

More Details

0.4

EV/IC

vs History	51
vs Industry	77

Median 5Y

0.5

Industry

0.9

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
NO	P	Petronor E&P ASA OSE:PNOR	1.8B NOK	0.8	4.9	0.7	0.8
US		Conocophillips NYSE:COP	111.8B USD	2	12.1	5.8	10.3
CN	C	CNOOC Ltd SSE:600938	684.4B CNY	1.6	5.1	3	3
US		EOG Resources Inc NYSE:EOG	60.5B USD	2.6	9.4	4.6	6.8
CA		Canadian Natural Resources Ltd TSX:CNQ	81.3B CAD	2.3	13.3	6	10.2
US	P	Pioneer Natural Resources Co LSE:0KIX	46B USD	2.4	9.4	5.4	7.8
US		Hess Corp NYSE:HES	39.7B USD	3.1	14.3	6.5	9.9
US		Diamondback Energy Inc NASDAQ:FANG	38.7B USD	3.5	11.7	6.7	10.8
US		EQT Corp NYSE:EQT	32B USD	5.7	86.8	15.2	122.4
US		Texas Pacific Land Corp NYSE:TPL	30.4B USD	43	66.9	53.1	55.6
US	C	Continental Resources Inc F:C5L	25.8B EUR	3.3	8.2	4.7	6.5

				Revenue Growth	P/S to Growth
NO	P	Petronor E&P ASA OSE:PNOR	Average P/S: 6.4 0.8	N/A	N/A
US		Conocophillips NYSE:COP	2	5%	0.4
CN	C	CNOOC Ltd SSE:600938	1.6	2%	0.8
US		EOG Resources Inc NYSE:EOG	2.6	1%	2.6
CA		Canadian Natural Resources Ltd TSX:CNQ	2.3	5%	0.5
US	P	Pioneer Natural Resources Co LSE:0KIX	2.4	-1%	N/A
US		Hess Corp NYSE:HES	3.1	6%	0.5
US		Diamondback Energy Inc NASDAQ:FANG	3.5	10%	0.3
US		EQT Corp NYSE:EQT	5.7	19%	0.3
US		Texas Pacific Land Corp NYSE:TPL	43	N/A	N/A
US	C	Continental Resources Inc F:C5L	3.3	N/A	N/A

				Earnings Growth	PEG
NO	P	Petronor E&P ASA OSE:PNOR	Average P/E: 22 4.9	N/A	N/A
US		Conocophillips NYSE:COP	12.1	10%	1.2
CN	C	CNOOC Ltd SSE:600938	5.1	2%	2.5
US		EOG Resources Inc NYSE:EOG	9.4	2%	4.7
CA		Canadian Natural Resources Ltd TSX:CNQ	13.3	20%	0.7
US	P	Pioneer Natural Resources Co LSE:0KIX	9.4	1%	9.4
US		Hess Corp NYSE:HES	14.3	13%	1.1
US		Diamondback Energy Inc NASDAQ:FANG	11.7	11%	1.1
US		EQT Corp NYSE:EQT	86.8	119%	0.7
US		Texas Pacific Land Corp NYSE:TPL	66.9	N/A	N/A
US	C	Continental Resources Inc F:C5L	8.2	N/A	N/A

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication
US	Chevron Corp NYSE:CVX	Energy

	Franklin Covey Co NYSE:FC	20.86 USD -1.56%
	Mohawk Industries Inc NYSE:MHK	101.42 USD -3.12%
	Ardmore Shipping Corp NYSE:ASC	9.96 USD 1.53%
	ASGN Inc NYSE:ASGN	52.1 USD 0.29%
	Skyworks Solutions Inc NASDAQ:SWKS	66.13 USD 0.11%
	Weatherford International PLC NASDAQ:WFRD	43.54 USD -2.66%

	Johnson & Johnson NYSE:JNJ	155 USD -0.72%
	Bank of America Corp NYSE:BAC	41.12 USD 0.12%
	Mastercard Inc NYSE:MA	561.12 USD 0.31%
	Salesforce Inc NYSE:CRM	272.63 USD -0.89%
	Abbvie Inc NYSE:ABBV	196.07 USD -1.21%
	Home Depot Inc NYSE:HD	361.73 USD -0.77%

	Arista Networks Inc NYSE:ANET	90.38 USD -0.7%
	Visa Inc NYSE:V	348.64 USD 0.3%
	Texas Pacific Land Corp NYSE:TPL	1 321.61 USD -1.84%
	KLA Corp NASDAQ:KLAC	693.29 USD -0.7%
	Manhattan Associates Inc NASDAQ:MANH	183.99 USD 0.32%
	Monolithic Power Systems Inc NASDAQ:MPWR	627.4 USD -1.49%

	ServiceNow Inc NYSE:NOW	978.05 USD 0.07%
	EOG Resources Inc NYSE:EOG	108.52 USD -2.11%
	Monster Beverage Corp NASDAQ:MNST	60.91 USD 1.43%
	Copart Inc NASDAQ:CPRT	61.05 USD -0.28%
	Applied Materials Inc NASDAQ:AMAT	154.61 USD -0.32%
	Airbnb Inc NASDAQ:ABNB	124.89 USD -0.3%

Petronor E&P ASA
OSE:PNOR

Relative Value

Valuation Multiples

Multiples Across Competitors

PNOR Competitors Multiples
Petronor E&P ASA Competitors

See Also

Company

Help

Tools

Stocks

				EBITDA Growth	EV/EBITDA to Growth
NO	P	Petronor E&P ASA OSE:PNOR	Average EV/EBITDA: 10.2 0.7	N/A	N/A
US		Conocophillips NYSE:COP	5.8	10%	0.6
CN	C	CNOOC Ltd SSE:600938	3	12%	0.3
US		EOG Resources Inc NYSE:EOG	4.6	2%	2.3
CA		Canadian Natural Resources Ltd TSX:CNQ	6	5%	1.2
US	P	Pioneer Natural Resources Co LSE:0KIX	5.4	4%	1.3
US		Hess Corp NYSE:HES	6.5	9%	0.7
US		Diamondback Energy Inc NASDAQ:FANG	6.7	13%	0.5
US		EQT Corp NYSE:EQT	15.2	34%	0.4
US		Texas Pacific Land Corp NYSE:TPL	53.1	N/A	N/A
US	C	Continental Resources Inc F:C5L	4.7	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
NO	P	Petronor E&P ASA OSE:PNOR	Average EV/EBIT: 22.2 0.8	N/A	N/A
US		Conocophillips NYSE:COP	10.3	11%	0.9
CN	C	CNOOC Ltd SSE:600938	3	0%	N/A
US		EOG Resources Inc NYSE:EOG	6.8	-2%	N/A
CA		Canadian Natural Resources Ltd TSX:CNQ	10.2	5%	2
US	P	Pioneer Natural Resources Co LSE:0KIX	7.8	2%	3.9
US		Hess Corp NYSE:HES	9.9	10%	1
US		Diamondback Energy Inc NASDAQ:FANG	10.8	7%	1.5
US		EQT Corp NYSE:EQT	122.4	127%	1
US		Texas Pacific Land Corp NYSE:TPL	55.6	N/A	N/A
US	C	Continental Resources Inc F:C5L	6.5	N/A	N/A

52 Week Range	8.02 14.22
Price Target

Petronor E&P ASA OSE:PNOR

Relative Value

Valuation Multiples

Multiples Across Competitors

PNOR Competitors Multiples Petronor E&P ASA Competitors

See Also

Company

Help

Tools

Stocks

Petronor E&P ASA
OSE:PNOR

PNOR Competitors Multiples
Petronor E&P ASA Competitors