V

Vow ASA
OSE:VOW

Watchlist Manager
Vow ASA
OSE:VOW
Watchlist
Price: 2.03 NOK 1.91%
Market Cap: 591.6m NOK

Relative Value

The Relative Value of one VOW stock under the Base Case scenario is 9.09 NOK. Compared to the current market price of 2.03 NOK, Vow ASA is Undervalued by 78%.

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.

VOW Relative Value
Base Case
9.09 NOK
Undervaluation 78%
Relative Value
Price
V
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
74
Median 3Y
1.7
Median 5Y
3
Industry
1.1
Forward
0.5
vs History
vs Industry
2
Median 3Y
5.8
Median 5Y
7
Industry
15.8
Forward
6.6
vs History
28
vs Industry
63
Median 3Y
2.7
Median 5Y
-18.9
Industry
9.2
vs History
vs Industry
Median 3Y
-16.1
Median 5Y
-22.5
Industry
15.8
vs History
88
vs Industry
66
Median 3Y
2.8
Median 5Y
4.1
Industry
1.6
vs History
87
vs Industry
57
Median 3Y
2.1
Median 5Y
3.3
Industry
1.4
Forward
0.9
vs History
90
vs Industry
53
Median 3Y
6.8
Median 5Y
9.7
Industry
4.1
vs History
68
vs Industry
17
Median 3Y
18.9
Median 5Y
56.8
Industry
8
Forward
10.7
vs History
vs Industry
5
Median 3Y
25.2
Median 5Y
62.4
Industry
11.7
Forward
22.9
vs History
31
vs Industry
53
Median 3Y
5
Median 5Y
-22.9
Industry
9.8
vs History
12
vs Industry
34
Median 3Y
-10.6
Median 5Y
-18.6
Industry
13.3
vs History
88
vs Industry
66
Median 3Y
1.3
Median 5Y
2
Industry
1.1

Multiples Across Competitors

VOW Competitors Multiples
Vow ASA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
Vow ASA
OSE:VOW
588.7m NOK 0.6 -6.5 19.2 -94.6
US
Waste Management Inc
NYSE:WM
95.4B USD 4.2 35.7 18 28.4
US
Republic Services Inc
NYSE:RSG
78.6B USD 4.9 37.7 17.8 27.8
CA
Waste Connections Inc
TSX:WCN
67.3B CAD 5.5 78.7 19.7 33.2
US
Rollins Inc
NYSE:ROL
27.8B USD 8 58.2 35.8 42
US
Veralto Corp
NYSE:VLTO
24.4B USD 4.6 28 19.7 21
CA
GFL Environmental Inc
TSX:GFL
25.3B CAD 3.3 9.1 16.4 73.7
US
Clean Harbors Inc
NYSE:CLH
12.2B USD 2.1 31.2 13.4 21.9
UK
Rentokil Initial PLC
LSE:RTO
8.8B GBP 1.6 28.6 8.9 14.8
US
Tetra Tech Inc
NASDAQ:TTEK
9.6B USD 2.1 50.8 16.5 18.5
US
Casella Waste Systems Inc
NASDAQ:CWST
7.5B USD 4.6 585.2 23.7 82.7
P/E Multiple
Earnings Growth PEG
NO
V
Vow ASA
OSE:VOW
Average P/E: 94.3
Negative Multiple: -6.5
N/A N/A
US
Waste Management Inc
NYSE:WM
35.7
13%
2.7
US
Republic Services Inc
NYSE:RSG
37.7
10%
3.8
CA
Waste Connections Inc
TSX:WCN
78.7
43%
1.8
US
Rollins Inc
NYSE:ROL
58.2
14%
4.2
US
Veralto Corp
NYSE:VLTO
28
10%
2.8
CA
GFL Environmental Inc
TSX:GFL
9.1
N/A N/A
US
Clean Harbors Inc
NYSE:CLH
31.2
16%
1.9
UK
Rentokil Initial PLC
LSE:RTO
28.6
-24%
N/A
US
Tetra Tech Inc
NASDAQ:TTEK
50.8
13%
3.9
US
Casella Waste Systems Inc
NASDAQ:CWST
585.2
107%
5.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
V
Vow ASA
OSE:VOW
Average EV/EBITDA: 19
19.2
55%
0.3
US
Waste Management Inc
NYSE:WM
18
11%
1.6
US
Republic Services Inc
NYSE:RSG
17.8
7%
2.5
CA
Waste Connections Inc
TSX:WCN
19.7
10%
2
US
Rollins Inc
NYSE:ROL
35.8
12%
3
US
Veralto Corp
NYSE:VLTO
19.7
7%
2.8
CA
GFL Environmental Inc
TSX:GFL
16.4
5%
3.3
US
Clean Harbors Inc
NYSE:CLH
13.4
10%
1.3
UK
Rentokil Initial PLC
LSE:RTO
8.9
8%
1.1
US
Tetra Tech Inc
NASDAQ:TTEK
16.5
8%
2.1
US
Casella Waste Systems Inc
NASDAQ:CWST
23.7
16%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
V
Vow ASA
OSE:VOW
Average EV/EBIT: 36.4
Negative Multiple: -94.6
N/A N/A
US
Waste Management Inc
NYSE:WM
28.4
13%
2.2
US
Republic Services Inc
NYSE:RSG
27.8
9%
3.1
CA
Waste Connections Inc
TSX:WCN
33.2
13%
2.6
US
Rollins Inc
NYSE:ROL
42
13%
3.2
US
Veralto Corp
NYSE:VLTO
21
8%
2.6
CA
GFL Environmental Inc
TSX:GFL
73.7
34%
2.2
US
Clean Harbors Inc
NYSE:CLH
21.9
13%
1.7
UK
Rentokil Initial PLC
LSE:RTO
14.8
15%
1
US
Tetra Tech Inc
NASDAQ:TTEK
18.5
9%
2.1
US
Casella Waste Systems Inc
NASDAQ:CWST
82.7
26%
3.2