Wilh Wilhelmsen Holding ASA
OSE:WWI

Watchlist Manager
Wilh Wilhelmsen Holding ASA Logo
Wilh Wilhelmsen Holding ASA
OSE:WWI
Watchlist
Price: 591 NOK 1.9% Market Closed
Market Cap: 25B NOK

Relative Value

The Relative Value of one WWI stock under the Base Case scenario is 471.64 NOK. Compared to the current market price of 591 NOK, Wilh Wilhelmsen Holding ASA is Overvalued by 20%.

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.

WWI Relative Value
Base Case
471.64 NOK
Overvaluation 20%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
32
Median 3Y
1.4
Median 5Y
1.3
Industry
1.2
Forward
2
vs History
23
vs Industry
67
Median 3Y
3.2
Median 5Y
3.2
Industry
9.3
Forward
4
vs History
0
vs Industry
7
Median 3Y
11.2
Median 5Y
10.1
Industry
5
vs History
vs Industry
5
Median 3Y
-24.6
Median 5Y
-9.2
Industry
10.2
vs History
0
vs Industry
60
Median 3Y
0.6
Median 5Y
0.5
Industry
0.9
vs History
0
vs Industry
35
Median 3Y
1.6
Median 5Y
1.5
Industry
1.5
Forward
2
vs History
0
vs Industry
63
Median 3Y
2.4
Median 5Y
2.2
Industry
5.3
vs History
0
vs Industry
19
Median 3Y
10.5
Median 5Y
9.8
Industry
7.4
Forward
14.4
vs History
0
vs Industry
13
Median 3Y
19
Median 5Y
17.9
Industry
11.4
Forward
24.4
vs History
4
vs Industry
7
Median 3Y
13.1
Median 5Y
12.5
Industry
6.7
vs History
19
vs Industry
4
Median 3Y
24
Median 5Y
18
Industry
9.3
vs History
0
vs Industry
65
Median 3Y
0.5
Median 5Y
0.4
Industry
0.8

Multiples Across Competitors

WWI Competitors Multiples
Wilh Wilhelmsen Holding 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
Wilh Wilhelmsen Holding ASA
OSE:WWI
24.8B NOK 2.1 4.1 13.9 24.5
DK
AP Moeller - Maersk A/S
CSE:MAERSK B
219.6B DKK 0.6 7.1 8.8 8.8
CN
COSCO Shipping Holdings Co Ltd
SSE:601919
232B CNY 1 6.1 3 3
CH
Kuehne und Nagel International AG
SIX:KNIN
20.6B CHF 0.8 20.2 9.5 15.3
DE
Hapag Lloyd AG
XETRA:HLAG
21.8B EUR 1.1 14.1 6.8 16.2
JP
Nippon Yusen KK
TSE:9101
2.1T JPY 0.8 5 8 14.8
TW
Evergreen Marine Corp Taiwan Ltd
TWSE:2603
396.2B TWD 1 4.4 3.7 5.3
KR
HMM Co Ltd
KRX:011200
18.3T KRW 1.5 4.8 1.4 1.8
HK
Orient Overseas (International) Ltd
HKEX:316
83.7B HKD 1 4 1.6 1.6
JP
Mitsui O.S.K. Lines Ltd
TSE:9104
1.6T JPY 0.9 4.2 11.4 21.2
HK
SITC International Holdings Co Ltd
HKEX:1308
75.5B HKD 2.8 7.4 6.8 6.8