Aker Carbon Capture ASA
OSE:ACC

Watchlist Manager
Aker Carbon Capture ASA Logo
Aker Carbon Capture ASA
OSE:ACC
Watchlist
Price: 3.276 NOK 1.11%
Market Cap: 2B NOK

Relative Value

The Relative Value of one ACC stock under the Base Case scenario is 45.037 NOK. Compared to the current market price of 3.276 NOK, Aker Carbon Capture ASA is Undervalued by 93%.

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.

ACC Relative Value
Base Case
45.037 NOK
Undervaluation 93%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
12
vs Industry
0
Median 3Y
10
Median 5Y
9.3
Industry
1.1
Forward
0.4
vs History
6
vs Industry
59
Median 3Y
-34.7
Median 5Y
-45.4
Industry
14.9
Forward
44.2
vs History
vs Industry
13
Median 3Y
-11.1
Median 5Y
-12.3
Industry
8.7
vs History
vs Industry
2
Median 3Y
-11.2
Median 5Y
-14
Industry
14.7
vs History
94
vs Industry
81
Median 3Y
8.2
Median 5Y
9.1
Industry
1.5
vs History
vs Industry
37
Median 3Y
6.8
Median 5Y
5.7
Industry
1.3
Forward
-0.6
vs History
vs Industry
10
Median 3Y
58.3
Median 5Y
18.7
Industry
4
vs History
0
vs Industry
4
Median 3Y
-27.8
Median 5Y
-38.9
Industry
8
Forward
-92.4
vs History
0
vs Industry
5
Median 3Y
-26
Median 5Y
-36.9
Industry
11.2
Forward
-125.2
vs History
41
vs Industry
23
Median 3Y
4.2
Median 5Y
3.5
Industry
9.3
vs History
31
vs Industry
30
Median 3Y
1.4
Median 5Y
-2.6
Industry
12.5
vs History
vs Industry
0
Median 3Y
-9.7
Median 5Y
-12.5
Industry
1

Multiples Across Competitors

ACC Competitors Multiples
Aker Carbon Capture ASA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
Aker Carbon Capture ASA
OSE:ACC
2B NOK 339.8 0.4 78.2 62
US
Waste Management Inc
NYSE:WM
90.1B USD 4.1 32.8 17.5 27.1
US
Republic Services Inc
NYSE:RSG
74.6B USD 4.7 36.5 17.3 26.8
CA
Waste Connections Inc
TSX:WCN
70.2B CAD 5.6 80.6 20.1 33.9
US
Rollins Inc
NYSE:ROL
25.7B USD 7.6 55.2 33.8 39.6
US
Veralto Corp
NYSE:VLTO
22.5B USD 4.3 27.1 18.7 19.9
CA
GFL Environmental Inc
TSX:GFL
26.4B CAD 3.4 -32.9 17.7 78.1
US
Clean Harbors Inc
NYSE:CLH
10.7B USD 1.8 26.5 11.8 18.8
UK
Rentokil Initial PLC
LSE:RTO
8.3B GBP 1.5 26.9 9.4 16.8
US
Tetra Tech Inc
NASDAQ:TTEK
8B USD 1.8 30.9 14.3 16.2
US
Stericycle Inc
NASDAQ:SRCL
7.6B USD 2.9 212.4 20.7 41
P/E Multiple
Earnings Growth PEG
NO
Aker Carbon Capture ASA
OSE:ACC
Average P/E: 52.9
0.4
-80%
N/A
US
Waste Management Inc
NYSE:WM
32.8
13%
2.5
US
Republic Services Inc
NYSE:RSG
36.5
9%
4.1
CA
Waste Connections Inc
TSX:WCN
80.6
44%
1.8
US
Rollins Inc
NYSE:ROL
55.2
14%
3.9
US
Veralto Corp
NYSE:VLTO
27.1
10%
2.7
CA
GFL Environmental Inc
TSX:GFL
Negative Multiple: -32.9 N/A N/A
US
Clean Harbors Inc
NYSE:CLH
26.5
12%
2.2
UK
Rentokil Initial PLC
LSE:RTO
26.9
-23%
N/A
US
Tetra Tech Inc
NASDAQ:TTEK
30.9
14%
2.2
US
Stericycle Inc
NASDAQ:SRCL
212.4
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
Aker Carbon Capture ASA
OSE:ACC
Average EV/EBITDA: 23.6
78.2
N/A N/A
US
Waste Management Inc
NYSE:WM
17.5
12%
1.5
US
Republic Services Inc
NYSE:RSG
17.3
7%
2.5
CA
Waste Connections Inc
TSX:WCN
20.1
10%
2
US
Rollins Inc
NYSE:ROL
33.8
12%
2.8
US
Veralto Corp
NYSE:VLTO
18.7
7%
2.7
CA
GFL Environmental Inc
TSX:GFL
17.7
6%
2.9
US
Clean Harbors Inc
NYSE:CLH
11.8
11%
1.1
UK
Rentokil Initial PLC
LSE:RTO
9.4
10%
0.9
US
Tetra Tech Inc
NASDAQ:TTEK
14.3
7%
2
US
Stericycle Inc
NASDAQ:SRCL
20.7
9%
2.3