Tomra Systems ASA
OSE:TOM

Watchlist Manager
Tomra Systems ASA Logo
Tomra Systems ASA
OSE:TOM
Watchlist
Price: 154.9 NOK -0.39% Market Closed
Market Cap: 45.9B NOK

Relative Value

The Relative Value of one TOM stock under the Base Case scenario is hidden NOK. Compared to the current market price of 154.9 NOK, Tomra Systems 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.

TOM Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
79
vs Industry
3
Median 3Y
40
Median 5Y
48.5
Industry
1.2
Forward
31.6
vs History
69
vs Industry
1
Median 3Y
462.3
Median 5Y
524.7
Industry
16.6
Forward
351.8
vs History
28
vs Industry
1
Median 3Y
52.5
Median 5Y
40.4
Industry
9.8
vs History
28
vs Industry
3
Median 3Y
118.9
Median 5Y
66.3
Industry
16.4
vs History
55
vs Industry
0
Median 3Y
80.3
Median 5Y
86.4
Industry
1.7
vs History
79
vs Industry
3
Median 3Y
40.2
Median 5Y
48.8
Industry
1.5
Forward
31.9
vs History
80
vs Industry
3
Median 3Y
68.3
Median 5Y
93.4
Industry
4.2
vs History
23
vs Industry
1
Median 3Y
54.5
Median 5Y
69.8
Industry
8.4
Forward
164.8
vs History
74
vs Industry
0
Median 3Y
290.6
Median 5Y
354
Industry
12.3
Forward
247.6
vs History
28
vs Industry
1
Median 3Y
53.1
Median 5Y
40.5
Industry
10.4
vs History
28
vs Industry
1
Median 3Y
119.7
Median 5Y
66.5
Industry
14.2
vs History
76
vs Industry
1
Median 3Y
34.6
Median 5Y
42.8
Industry
1.2

Multiples Across Competitors

TOM Competitors Multiples
Tomra Systems ASA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
Tomra Systems ASA
OSE:TOM
45.8B NOK 33.8 459.1 168.5 272.9
US
Waste Management Inc
NYSE:WM
91.3B USD 3.8 33.6 16.5 26.4
US
Republic Services Inc
NYSE:RSG
73.1B USD 4.5 34.4 16.2 25.6
CA
Waste Connections Inc
TSX:WCN
66B CAD 5.2 74.2 18.8 31.7
US
Rollins Inc
NYSE:ROL
28.1B USD 7.9 57.4 35.5 41.7
US
Veralto Corp
NYSE:VLTO
27.1B USD 5 30.3 21.2 22.5
CA
GFL Environmental Inc
TSX:GFL
25.6B CAD 3.5 7.2 17.2 74
US
Clean Harbors Inc
NYSE:CLH
13.3B USD 2.2 34.5 14.2 23.6
UK
Rentokil Initial PLC
LSE:RTO
9.2B GBP 1.3 27.4 9.6 17.9
US
Tetra Tech Inc
NASDAQ:TTEK
9.7B USD 2.1 44.7 15.9 17.6
US
Stericycle Inc
NASDAQ:SRCL
7.4B USD 2.8 206.2 20.2 40
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
Tomra Systems ASA
OSE:TOM
Average EV/EBITDA: 32.2
168.5
19%
8.9
US
Waste Management Inc
NYSE:WM
16.5
12%
1.4
US
Republic Services Inc
NYSE:RSG
16.2
7%
2.3
CA
Waste Connections Inc
TSX:WCN
18.8
10%
1.9
US
Rollins Inc
NYSE:ROL
35.5
12%
3
US
Veralto Corp
NYSE:VLTO
21.2
8%
2.7
CA
GFL Environmental Inc
TSX:GFL
17.2
5%
3.4
US
Clean Harbors Inc
NYSE:CLH
14.2
11%
1.3
UK
Rentokil Initial PLC
LSE:RTO
9.6
-1%
N/A
US
Tetra Tech Inc
NASDAQ:TTEK
15.9
7%
2.3
US
Stericycle Inc
NASDAQ:SRCL
20.2
9%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
Tomra Systems ASA
OSE:TOM
Average EV/EBIT: 54
272.9
25%
10.9
US
Waste Management Inc
NYSE:WM
26.4
14%
1.9
US
Republic Services Inc
NYSE:RSG
25.6
8%
3.2
CA
Waste Connections Inc
TSX:WCN
31.7
13%
2.4
US
Rollins Inc
NYSE:ROL
41.7
13%
3.2
US
Veralto Corp
NYSE:VLTO
22.5
9%
2.5
CA
GFL Environmental Inc
TSX:GFL
74
34%
2.2
US
Clean Harbors Inc
NYSE:CLH
23.6
15%
1.6
UK
Rentokil Initial PLC
LSE:RTO
17.9
5%
3.6
US
Tetra Tech Inc
NASDAQ:TTEK
17.6
8%
2.2
US
Stericycle Inc
NASDAQ:SRCL
40
22%
1.8