K

Kongsberg Gruppen ASA
OTC:NSKFF

Watchlist Manager
Kongsberg Gruppen ASA
OTC:NSKFF
Watchlist
Price: 32 USD 0.89%
Market Cap: 5.6B USD

Relative Value

The Relative Value of one NSKFF stock under the Base Case scenario is 36.23 USD. Compared to the current market price of 32 USD, Kongsberg Gruppen ASA is Undervalued by 12%.

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.

NSKFF Relative Value
Base Case
36.23 USD
Undervaluation 12%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
12
vs Industry
33
Median 3Y
3.6
Median 5Y
2.1
Industry
5.1
Forward
4.6
vs History
25
vs Industry
19
Median 3Y
32.3
Median 5Y
24
Industry
37
Forward
37.4
vs History
46
vs Industry
36
Median 3Y
21
Median 5Y
18.8
Industry
22.9
vs History
44
vs Industry
31
Median 3Y
25.7
Median 5Y
22.3
Industry
36.9
vs History
11
vs Industry
5
Median 3Y
9.9
Median 5Y
5.1
Industry
4.8
vs History
14
vs Industry
31
Median 3Y
3.6
Median 5Y
2.1
Industry
5.3
Forward
4.4
vs History
vs Industry
65
Median 3Y
0
Median 5Y
0
Industry
15.3
vs History
14
vs Industry
22
Median 3Y
22.1
Median 5Y
14.2
Industry
21.6
Forward
24.9
vs History
17
vs Industry
21
Median 3Y
28.1
Median 5Y
19.6
Industry
29
Forward
30.5
vs History
47
vs Industry
38
Median 3Y
20.2
Median 5Y
18.5
Industry
23.7
vs History
52
vs Industry
30
Median 3Y
26.5
Median 5Y
22.9
Industry
30.1
vs History
12
vs Industry
19
Median 3Y
3.2
Median 5Y
1.8
Industry
3.2

Multiples Across Competitors

NSKFF Competitors Multiples
Kongsberg Gruppen 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
Kongsberg Gruppen ASA
OTC:NSKFF
267.4B USD 4.9 38 28.4 34.8
US
Raytheon Technologies Corp
NYSE:RTX
266.6B USD 3.1 40.4 23.1 34.7
US
RTX Corp
LSE:0R2N
262.6B USD 3.1 39.8 22.7 34.3
NL
Airbus SE
PAR:AIR
168.8B EUR 2.3 33.3 19.8 29.9
US
Boeing Co
NYSE:BA
184.3B USD 2.3 -18.1 -31.7 -24.4
FR
Safran SA
PAR:SAF
133.1B EUR 4.5 30.8 22.3 29.1
UK
Rolls-Royce Holdings PLC
LSE:RR
107.2B GBP 5.5 18.5 25.4 32.3
US
Lockheed Martin Corp
NYSE:LMT
131.7B USD 1.8 31.4 19 24.1
DE
Rheinmetall AG
XETRA:RHM
87.2B EUR 7.9 103.9 44.9 59.6
US
General Dynamics Corp
NYSE:GD
98.9B USD 1.9 23.5 17 19.9
US
Northrop Grumman Corp
NYSE:NOC
93.3B USD 2.3 23.2 19.1 26
P/E Multiple
Earnings Growth PEG
NO
K
Kongsberg Gruppen ASA
OTC:NSKFF
Average P/E: 38.3
38
20%
1.9
US
Raytheon Technologies Corp
NYSE:RTX
40.4
29%
1.4
US
RTX Corp
LSE:0R2N
39.8
28%
1.4
NL
Airbus SE
PAR:AIR
33.3
22%
1.5
US
Boeing Co
NYSE:BA
Negative Multiple: -18.1 N/A N/A
FR
Safran SA
PAR:SAF
30.8
N/A N/A
UK
Rolls-Royce Holdings PLC
LSE:RR
18.5
8%
2.3
US
Lockheed Martin Corp
NYSE:LMT
31.4
11%
2.9
DE
Rheinmetall AG
XETRA:RHM
103.9
60%
1.7
US
General Dynamics Corp
NYSE:GD
23.5
12%
2
US
Northrop Grumman Corp
NYSE:NOC
23.2
3%
7.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
K
Kongsberg Gruppen ASA
OTC:NSKFF
Average EV/EBITDA: 24.2
28.4
17%
1.7
US
Raytheon Technologies Corp
NYSE:RTX
23.1
18%
1.3
US
RTX Corp
LSE:0R2N
22.7
18%
1.3
NL
Airbus SE
PAR:AIR
19.8
19%
1
US
Boeing Co
NYSE:BA
Negative Multiple: -31.7 N/A N/A
FR
Safran SA
PAR:SAF
22.3
16%
1.4
UK
Rolls-Royce Holdings PLC
LSE:RR
25.4
17%
1.5
US
Lockheed Martin Corp
NYSE:LMT
19
10%
1.9
DE
Rheinmetall AG
XETRA:RHM
44.9
41%
1.1
US
General Dynamics Corp
NYSE:GD
17
10%
1.7
US
Northrop Grumman Corp
NYSE:NOC
19.1
6%
3.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
K
Kongsberg Gruppen ASA
OTC:NSKFF
Average EV/EBIT: 32.5
34.8
19%
1.8
US
Raytheon Technologies Corp
NYSE:RTX
34.7
31%
1.1
US
RTX Corp
LSE:0R2N
34.3
31%
1.1
NL
Airbus SE
PAR:AIR
29.9
26%
1.2
US
Boeing Co
NYSE:BA
Negative Multiple: -24.4 N/A N/A
FR
Safran SA
PAR:SAF
29.1
20%
1.5
UK
Rolls-Royce Holdings PLC
LSE:RR
32.3
21%
1.5
US
Lockheed Martin Corp
NYSE:LMT
24.1
12%
2
DE
Rheinmetall AG
XETRA:RHM
59.6
45%
1.3
US
General Dynamics Corp
NYSE:GD
19.9
11%
1.8
US
Northrop Grumman Corp
NYSE:NOC
26
7%
3.7