N

Norva24 Group AB (publ)
STO:NORVA

Watchlist Manager
Norva24 Group AB (publ)
STO:NORVA
Watchlist
Price: 36.45 SEK 0.14% Market Closed
Market Cap: 6.7B SEK

Relative Value

The Relative Value of one NORVA stock under the Base Case scenario is 45.27 SEK. Compared to the current market price of 36.45 SEK, Norva24 Group AB (publ) is Undervalued by 19%.

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.

NORVA Relative Value
Base Case
45.27 SEK
Undervaluation 19%
Relative Value
Price
N
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
32
vs Industry
30
Median 3Y
1.7
Median 5Y
1.7
Industry
1.1
Forward
1.7
vs History
16
vs Industry
10
Median 3Y
30.1
Median 5Y
28.2
Industry
16
Forward
25
vs History
39
vs Industry
32
Median 3Y
10.2
Median 5Y
9.9
Industry
9.2
vs History
39
vs Industry
28
Median 3Y
15.5
Median 5Y
14.9
Industry
16.1
vs History
30
vs Industry
19
Median 3Y
2.6
Median 5Y
2.6
Industry
1.5
vs History
32
vs Industry
29
Median 3Y
2.1
Median 5Y
2
Industry
1.4
Forward
2
vs History
30
vs Industry
52
Median 3Y
2.5
Median 5Y
2.4
Industry
4.1
vs History
27
vs Industry
23
Median 3Y
10.6
Median 5Y
10.4
Industry
8.1
Forward
9.7
vs History
6
vs Industry
11
Median 3Y
24.2
Median 5Y
24
Industry
11.7
Forward
19.9
vs History
41
vs Industry
28
Median 3Y
12.6
Median 5Y
12.2
Industry
9.8
vs History
46
vs Industry
22
Median 3Y
17.4
Median 5Y
17
Industry
13.3
vs History
30
vs Industry
23
Median 3Y
1.6
Median 5Y
1.6
Industry
1.1

Multiples Across Competitors

NORVA Competitors Multiples
Norva24 Group AB (publ) Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
SE
Norva24 Group AB (publ)
STO:NORVA
6.6B SEK 1.9 39.8 12.3 29.3
US
Waste Management Inc
NYSE:WM
90.4B USD 3.9 33.8 17.2 27.2
US
Republic Services Inc
NYSE:RSG
75B USD 4.6 36 17.1 26.7
CA
Waste Connections Inc
TSX:WCN
70.3B CAD 5.4 77.1 20.1 33.8
US
Rollins Inc
NYSE:ROL
26.9B USD 7.7 56.3 34.7 40.7
US
Veralto Corp
NYSE:VLTO
24.5B USD 4.6 28 19.8 21
CA
GFL Environmental Inc
TSX:GFL
24.7B CAD 3.2 8.9 16.1 72.3
US
Clean Harbors Inc
NYSE:CLH
12.1B USD 2 31.1 13.3 21.8
UK
Rentokil Initial PLC
LSE:RTO
8.9B GBP 1.6 28.8 9 14.9
US
Tetra Tech Inc
NASDAQ:TTEK
9.5B USD 2.1 36.8 16.8 19
US
Stericycle Inc
NASDAQ:SRCL
9.2B USD 3.5 256 24.4 48.1