Wilh Wilhelmsen Holding ASA
OSE:WWI

Watchlist Manager
Wilh Wilhelmsen Holding ASA Logo
Wilh Wilhelmsen Holding ASA
OSE:WWI
Watchlist
Price: 380 NOK -2.06% Market Closed
Market Cap: 16.9B NOK

Relative Value

The Relative Value of one WWI stock under the Base Case scenario is 400.51 NOK. Compared to the current market price of 380 NOK, Wilh Wilhelmsen Holding ASA is Undervalued by 5%.

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
400.51 NOK
Undervaluation 5%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
28
vs Industry
32
Median 3Y
1.4
Median 5Y
1.2
Industry
1
Forward
1.3
vs History
53
vs Industry
67
Median 3Y
3.2
Median 5Y
3.1
Industry
7.1
Forward
2.4
vs History
11
vs Industry
7
Median 3Y
10.7
Median 5Y
8.8
Industry
4.6
vs History
vs Industry
5
Median 3Y
-35.1
Median 5Y
7
Industry
10.4
vs History
15
vs Industry
60
Median 3Y
0.6
Median 5Y
0.5
Industry
0.8
vs History
47
vs Industry
35
Median 3Y
1.5
Median 5Y
1.5
Industry
1.3
Forward
1.4
vs History
44
vs Industry
63
Median 3Y
2.3
Median 5Y
2.2
Industry
4.1
vs History
31
vs Industry
19
Median 3Y
10.1
Median 5Y
9.3
Industry
5.7
Forward
10.5
vs History
34
vs Industry
13
Median 3Y
18.5
Median 5Y
17
Industry
8.3
Forward
17.7
vs History
12
vs Industry
7
Median 3Y
13
Median 5Y
9.9
Industry
5.5
vs History
19
vs Industry
4
Median 3Y
24.2
Median 5Y
15
Industry
7.5
vs History
19
vs Industry
65
Median 3Y
0.5
Median 5Y
0.4
Industry
0.7

Multiples Across Competitors

WWI Competitors Multiples
Wilh Wilhelmsen Holding ASA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
Wilh Wilhelmsen Holding ASA
OSE:WWI
16.3B NOK 1.4 3.1 10.2 18.6
CN
COSCO Shipping Holdings Co Ltd
SSE:601919
229.2B CNY 1 4.7 1.9 1.9
DK
AP Moeller - Maersk A/S
CSE:MAERSK B
185.9B DKK 0.5 4.6 2.7 5.6
CH
Kuehne und Nagel International AG
SIX:KNIN
22.7B CHF 0.9 18.9 9.4 14.2
DE
Hapag Lloyd AG
XETRA:HLAG
23.4B EUR 1.2 9.8 4.5 8.2
TW
Evergreen Marine Corp Taiwan Ltd
TWSE:2603
454.7B TWD 1 3.3 1.7 2.1
JP
Nippon Yusen KK
TSE:9101
2T JPY 0.8 4.3 7.1 12.1
KR
HMM Co Ltd
KRX:011200
16.1T KRW 1.4 4.3 0.8 1
JP
Mitsui O.S.K. Lines Ltd
TSE:9104
1.6T JPY 0.9 3.8 11.1 19.6
HK
Orient Overseas (International) Ltd
HKEX:316
73.6B HKD 0.9 3.7 0.9 0.9
JP
Kawasaki Kisen Kaisha Ltd
TSE:9107
1.2T JPY 1.2 4 8.3 12