Bonheur ASA (OSE:BONHR)

Watchlist Manager

Watchlist

Price: 260.5 NOK 0.19%

Market Cap: 11.1B NOK

Have any thoughts about
Bonheur ASA?

Write Note

Section:

Relative Value

The Relative Value of one BONHR stock under the Base Case scenario is 517.92 NOK. Compared to the current market price of 260.5 NOK, Bonheur ASA is Undervalued by 50%.

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.

What is Relative Valuation?

How is Relative Value calculated?

BONHR Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

0.8

P/S

vs History	76
vs Industry	42

Median 5Y

1.1

Industry

0.9

Forward

0.8

More Details

10.6

P/E

vs History	38
vs Industry	34

Median 5Y

8.9

Industry

13.1

Forward

9.9

More Details

3.6

P/OCF

vs History	57
vs Industry	42

Median 5Y

Industry

7.3

More Details

10.4

P/FCFE

vs History	39
vs Industry	17

Median 5Y

8.4

Industry

11.7

More Details

1.5

P/B

vs History	57
vs Industry	27

Median 5Y

1.7

Industry

More Details

0.9

EV/S

vs History	90
vs Industry	43

Median 5Y

1.4

Industry

1.1

Forward

0.8

More Details

N/A

EV/GP

vs History
vs Industry	84

Median 5Y

Industry

4.2

More Details

3.2

EV/EBITDA

vs History	74
vs Industry	63

Median 5Y

5.6

Industry

8.3

Forward

3.2

More Details

4.7

EV/EBIT

vs History	53
vs Industry	57

Median 5Y

5.2

Industry

12.1

Forward

More Details

3.9

EV/OCF

vs History	66
vs Industry	46

Median 5Y

5.1

Industry

9.9

More Details

5.2

EV/FCFF

vs History	61
vs Industry	38

Median 5Y

6.9

Industry

12.1

More Details

0.7

EV/IC

vs History	74
vs Industry	35

Median 5Y

0.9

Industry

0.6

More 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
NO		Bonheur ASA OSE:BONHR	11B NOK	0.8	10.6	3.2	4.7
US		General Electric Co NYSE:GE	193.4B USD	4.1	30.9	30	38.4
US		Honeywell International Inc NASDAQ:HON	147B USD	3.9	25.9	18.2	21.1
DE		Siemens AG XETRA:SIE	139B EUR	1.8	16.5	12.6	16.8
JP		Hitachi Ltd TSE:6501	17.6T JPY	1.9	26.1	14.2	21.3
ZA	B	Bidvest Group Ltd JSE:BVT	95.5B Zac	0	0	0	0
US		3M Co NYSE:MMM	69.3B USD	2.6	15.8	11	14.3
US	R	Roper Technologies Inc F:ROP	55.3B EUR	8.8	40.2	23.9	33.8
CN		CITIC Ltd HKEX:267	252.5B HKD	0.3	4.1	59.7	0
IN		Siemens Ltd NSE:SIEMENS	2.5T INR	11.4	99.4	82.7	93.3
HK		CK Hutchison Holdings Ltd HKEX:1	152.4B HKD	0.5	6.8	5.8	9.7

				Revenue Growth
NO		Bonheur ASA OSE:BONHR	Average P/S: 3.6 0.8	6%
US		General Electric Co NYSE:GE	4.1	-34%
US		Honeywell International Inc NASDAQ:HON	3.9	21%
DE		Siemens AG XETRA:SIE	1.8	25%
JP		Hitachi Ltd TSE:6501	1.9	12%
ZA	B	Bidvest Group Ltd JSE:BVT	Not Available	21%
US		3M Co NYSE:MMM	2.6	-23%
US	R	Roper Technologies Inc F:ROP	8.8	34%
CN		CITIC Ltd HKEX:267	0.3	4%
IN		Siemens Ltd NSE:SIEMENS	11.4	67%
HK		CK Hutchison Holdings Ltd HKEX:1	0.5	30%

				Earnings Growth
NO		Bonheur ASA OSE:BONHR	Average P/E: 27.6 10.6	-20%
US		General Electric Co NYSE:GE	30.9	-24%
US		Honeywell International Inc NASDAQ:HON	25.9	39%
DE		Siemens AG XETRA:SIE	16.5	29%
JP		Hitachi Ltd TSE:6501	26.1	58%
ZA	B	Bidvest Group Ltd JSE:BVT	Not Available	35%
US		3M Co NYSE:MMM	15.8	N/A
US	R	Roper Technologies Inc F:ROP	40.2	70%
CN		CITIC Ltd HKEX:267	4.1	14%
IN		Siemens Ltd NSE:SIEMENS	99.4	91%
HK		CK Hutchison Holdings Ltd HKEX:1	6.8	28%

				EBITDA Growth
NO		Bonheur ASA OSE:BONHR	Average EV/EBITDA: 26.1 3.2	2%
US		General Electric Co NYSE:GE	30	105%
US		Honeywell International Inc NASDAQ:HON	18.2	35%
DE		Siemens AG XETRA:SIE	12.6	39%
JP		Hitachi Ltd TSE:6501	14.2	43%
ZA	B	Bidvest Group Ltd JSE:BVT	Not Available	13%
US		3M Co NYSE:MMM	11	-4%
US	R	Roper Technologies Inc F:ROP	23.9	37%
CN		CITIC Ltd HKEX:267	59.7	836%
IN		Siemens Ltd NSE:SIEMENS	82.7	91%
HK		CK Hutchison Holdings Ltd HKEX:1	5.8	36%

				EBIT Growth
NO		Bonheur ASA OSE:BONHR	Average EV/EBIT: 28.1 4.7	-1%
US		General Electric Co NYSE:GE	38.4	194%
US		Honeywell International Inc NASDAQ:HON	21.1	40%
DE		Siemens AG XETRA:SIE	16.8	46%
JP		Hitachi Ltd TSE:6501	21.3	80%
ZA	B	Bidvest Group Ltd JSE:BVT	Not Available	20%
US		3M Co NYSE:MMM	14.3	3%
US	R	Roper Technologies Inc F:ROP	33.8	45%
CN		CITIC Ltd HKEX:267	Not Available	N/A
IN		Siemens Ltd NSE:SIEMENS	93.3	112%
HK		CK Hutchison Holdings Ltd HKEX:1	9.7	77%

US		Fubotv Inc NYSE:FUBO	Media
US		Bank of America Corp NYSE:BAC	Banking
US		Palantir Technologies Inc NYSE:PLTR	Technology
US	C	C3.ai Inc NYSE:AI	Technology
US		Uber Technologies Inc NYSE:UBER	Road & Rail
CN		NIO Inc NYSE:NIO	Automobiles
US		Fluor Corp NYSE:FLR	Construction
US		Jacobs Engineering Group Inc NYSE:J	Professional Services
US		TopBuild Corp NYSE:BLD	Consumer products
US		Abbott Laboratories NYSE:ABT	Health Care
US		Chevron Corp NYSE:CVX	Energy
US		Occidental Petroleum Corp NYSE:OXY	Energy
US		Matrix Service Co NASDAQ:MTRX	Construction
US		Automatic Data Processing Inc NASDAQ:ADP	Technology
US		Qualcomm Inc NASDAQ:QCOM	Semiconductors
US		Ambarella Inc NASDAQ:AMBA	Semiconductors

Bonheur ASA
OSE:BONHR

Relative Value

Valuation Multiples

Multiples Across Competitors

BONHR Competitors Multiples
Bonheur ASA Competitors

See Also

Company

Help

Tools

Stocks

52 Week Range	181.6 286.5
Price Target

Bonheur ASA OSE:BONHR

Relative Value

Valuation Multiples

Multiples Across Competitors

BONHR Competitors Multiples Bonheur ASA Competitors

See Also

Company

Help

Tools

Stocks

Bonheur ASA
OSE:BONHR

BONHR Competitors Multiples
Bonheur ASA Competitors