NORB B Relative Valuation - Nordisk Bergteknik AB (publ)

Watchlist Manager

Watchlist

Price: 11.7 SEK 0.43%

Market Cap: kr669.7m

N	Nordisk Bergteknik AB (publ) STO:NORB B	SE

Multiples-Based Value

The Multiples-Based Value of one NORB B stock under the Base Case scenario is 41.38 SEK. Compared to the current market price of 11.7 SEK, Nordisk Bergteknik AB (publ) is Undervalued by 72%.

Multiples-Based 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.

What is Relative Valuation?

How is Multiples-Based Value calculated?

NORB B Multiples-Based Value

Base Case

Undervaluation 72%

Multiples-Based Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
SE	N	Nordisk Bergteknik AB (publ) STO:NORB B	669.7m SEK	0.2	23.5	4.2	13.6
JP		Sumitomo Densetsu Co Ltd TSE:1949	35.2T JPY	1.5	19.9	10.9	11.5
US		Quanta Services Inc NYSE:PWR	81.6B USD	2.9	79.5	35.2	55.8
FR		Vinci SA PAR:DG	70.6B EUR	0.9	14.3	6.4	9.4
IN		Larsen and Toubro Ltd F:LTO	46.1B EUR	1.8	29.9	18.1	21.2
IN		Larsen & Toubro Ltd NSE:LT	5T INR	1.8	30.2	18.3	21.4
US		Comfort Systems USA Inc NYSE:FIX	47.8B USD	5.3	46.7	32.2	35.7
NL		Ferrovial SE AEX:FER	39.7B EUR	4.1	44.5	31.6	47.6
ES		Ferrovial SA MAD:FER	39.7B EUR	4.1	44.8	31.8	47.8
DE	H	Hochtief AG XETRA:HOT	30.4B EUR	0.8	32.7	11	14.5
US		EMCOR Group Inc NYSE:EME	32.3B USD	1.9	25.4	17.7	19.8

				Revenue Growth	P/S to Growth
SE	N	Nordisk Bergteknik AB (publ) STO:NORB B	Average P/S: 2.3 0.2	5%	0
JP		Sumitomo Densetsu Co Ltd TSE:1949	1.5	3%	0.5
US		Quanta Services Inc NYSE:PWR	2.9	15%	0.2
FR		Vinci SA PAR:DG	0.9	3%	0.3
IN		Larsen and Toubro Ltd F:LTO	1.8	16%	0.1
IN		Larsen & Toubro Ltd NSE:LT	1.8	16%	0.1
US		Comfort Systems USA Inc NYSE:FIX	5.3	16%	0.3
NL		Ferrovial SE AEX:FER	4.1	5%	0.8
ES		Ferrovial SA MAD:FER	4.1	5%	0.8
DE	H	Hochtief AG XETRA:HOT	0.8	11%	0.1
US		EMCOR Group Inc NYSE:EME	1.9	8%	0.2

				Earnings Growth	PEG
SE	N	Nordisk Bergteknik AB (publ) STO:NORB B	Average P/E: 35.6 23.5	62%	0.4
JP		Sumitomo Densetsu Co Ltd TSE:1949	19.9	3%	6.6
US		Quanta Services Inc NYSE:PWR	79.5	38%	2.1
FR		Vinci SA PAR:DG	14.3	10%	1.4
IN		Larsen and Toubro Ltd F:LTO	29.9	21%	1.4
IN		Larsen & Toubro Ltd NSE:LT	30.2	21%	1.4
US		Comfort Systems USA Inc NYSE:FIX	46.7	18%	2.6
NL		Ferrovial SE AEX:FER	44.5	5%	8.9
ES		Ferrovial SA MAD:FER	44.8	5%	9
DE	H	Hochtief AG XETRA:HOT	32.7	17%	1.9
US		EMCOR Group Inc NYSE:EME	25.4	6%	4.2

				EBITDA Growth	EV/EBITDA to Growth
SE	N	Nordisk Bergteknik AB (publ) STO:NORB B	Average EV/EBITDA: 19.8 4.2	7%	0.6
JP		Sumitomo Densetsu Co Ltd TSE:1949	10.9	N/A	N/A
US		Quanta Services Inc NYSE:PWR	35.2	22%	1.6
FR		Vinci SA PAR:DG	6.4	5%	1.3
IN		Larsen and Toubro Ltd F:LTO	18.1	18%	1
IN		Larsen & Toubro Ltd NSE:LT	18.3	18%	1
US		Comfort Systems USA Inc NYSE:FIX	32.2	16%	2
NL		Ferrovial SE AEX:FER	31.6	10%	3.2
ES		Ferrovial SA MAD:FER	31.8	10%	3.2
DE	H	Hochtief AG XETRA:HOT	11	3%	3.7
US		EMCOR Group Inc NYSE:EME	17.7	7%	2.5

				EBIT Growth	EV/EBIT to Growth
SE	N	Nordisk Bergteknik AB (publ) STO:NORB B	Average EV/EBIT: 27.1 13.6	17%	0.8
JP		Sumitomo Densetsu Co Ltd TSE:1949	11.5	N/A	N/A
US		Quanta Services Inc NYSE:PWR	55.8	24%	2.3
FR		Vinci SA PAR:DG	9.4	7%	1.3
IN		Larsen and Toubro Ltd F:LTO	21.2	20%	1.1
IN		Larsen & Toubro Ltd NSE:LT	21.4	20%	1.1
US		Comfort Systems USA Inc NYSE:FIX	35.7	22%	1.6
NL		Ferrovial SE AEX:FER	47.6	13%	3.7
ES		Ferrovial SA MAD:FER	47.8	13%	3.7
DE	H	Hochtief AG XETRA:HOT	14.5	5%	2.9
US		EMCOR Group Inc NYSE:EME	19.8	11%	1.8

Nordisk Bergteknik AB (publ)
STO:NORB B

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

NORB B Competitors Multiples
Nordisk Bergteknik AB (publ) Competitors

See Also

Company

Help

Tools

Stocks

Nordisk Bergteknik AB (publ) STO:NORB B

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

NORB B Competitors Multiples Nordisk Bergteknik AB (publ) Competitors

See Also

Company

Help

Tools

Stocks

Nordisk Bergteknik AB (publ)
STO:NORB B

NORB B Competitors Multiples
Nordisk Bergteknik AB (publ) Competitors