Borregaard ASA
OSE:BRG

Watchlist Manager
Borregaard ASA Logo
Borregaard ASA
OSE:BRG
Watchlist
Price: 178.2 NOK 0.68% Market Closed
Market Cap: 17.8B NOK
Have any thoughts about
Borregaard ASA?
Write Note
Section:
 

Relative Value

The Relative Value of one BRG stock under the Base Case scenario is 260.46 NOK. Compared to the current market price of 178.2 NOK, Borregaard ASA is Undervalued by 32%.

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.

BRG Relative Value
Base Case
260.46 NOK
Undervaluation 32%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2.4
P/S
P/S
Price to Sales
2.4
vs History
53
vs Industry
26
Median 3Y
2.5
Median 5Y
2.5
Industry
1.5
Forward
2.3
More Details
21.9
P/E
P/E
Price to Earnings
21.9
vs History
50
vs Industry
33
Median 3Y
21.3
Median 5Y
22.6
Industry
21.7
Forward
20.5
More Details
14
P/OCF
P/OCF
Price to OCF
14
vs History
57
vs Industry
32
Median 3Y
14.9
Median 5Y
14.9
Industry
13
More Details
282.1
P/FCFE
P/FCFE
Price to FCFE
282.1
vs History
4
vs Industry
20
Median 3Y
33.3
Median 5Y
45.8
Industry
20.5
More Details
3.5
P/B
P/B
Price to Book Value
3.5
vs History
73
vs Industry
13
Median 3Y
3.9
Median 5Y
3.9
Industry
1.6
More Details
2.6
EV/S
EV/S
Enterprise Value to Sales
2.6
vs History
53
vs Industry
24
Median 3Y
2.8
Median 5Y
2.8
Industry
1.6
Forward
2.5
More Details
N/A
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
55
Median 3Y
0
Median 5Y
0
Industry
7.2
More Details
10.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
10.8
vs History
61
vs Industry
41
Median 3Y
11.4
Median 5Y
11.7
Industry
13.2
Forward
10.5
More Details
15.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
15.5
vs History
69
vs Industry
37
Median 3Y
15.9
Median 5Y
17.1
Industry
17.5
Forward
14.8
More Details
15.4
EV/OCF
EV/OCF
Enterprise Value to OCF
15.4
vs History
55
vs Industry
32
Median 3Y
16.2
Median 5Y
16.3
Industry
13.9
More Details
35.4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
35.4
vs History
42
vs Industry
17
Median 3Y
34.1
Median 5Y
35.1
Industry
19.1
More Details
2.2
EV/IC
EV/IC
Enterprise Value to IC
2.2
vs History
53
vs Industry
22
Median 3Y
2.3
Median 5Y
2.3
Industry
1.3
More Details

Multiples Across Competitors

BRG Competitors Multiples
Borregaard ASA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
Borregaard ASA
OSE:BRG
17.8B NOK 2.4 21.9 10.8 15.5
US
Sherwin-Williams Co
NYSE:SHW
86.9B USD 3.8 34 22 25.6
US
Ecolab Inc
NYSE:ECL
68B USD 4.3 33.3 21.2 28.9
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
10.1T JPY 4.1 19.7 8.7 11.5
CH
Givaudan SA
SIX:GIVN
36.5B CHF 5.1 35.4 24.7 31.6
US
Dupont De Nemours Inc
NYSE:DD
32.1B USD 2.6 40.2 12.6 21
CN
Wanhua Chemical Group Co Ltd
SSE:600309
232.7B CNY 1.2 15.3 16.7 16.7
US
PPG Industries Inc
NYSE:PPG
27.9B USD 1.5 18.8 11.4 14.1
CH
DSM-Firmenich AG
AEX:DSFIR
26.1B EUR 2.5 12.2 30.9 -60.5
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.2T INR 6.3 47.8 32.4 37.6
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
Borregaard ASA
OSE:BRG
Average EV/EBITDA: 20
10.8
29%
0.4
US
Sherwin-Williams Co
NYSE:SHW
22
27%
0.8
US
Ecolab Inc
NYSE:ECL
21.2
38%
0.6
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
8.7
36%
0.2
CH
Givaudan SA
SIX:GIVN
24.7
34%
0.7
US
Dupont De Nemours Inc
NYSE:DD
12.6
32%
0.4
CN
Wanhua Chemical Group Co Ltd
SSE:600309
16.7
131%
0.1
US
PPG Industries Inc
NYSE:PPG
11.4
21%
0.5
CH
D
DSM-Firmenich AG
AEX:DSFIR
30.9
203%
0.2
IN
Asian Paints Ltd
NSE:ASIANPAINT
32.4
10%
3.2
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
Borregaard ASA
OSE:BRG
Average EV/EBIT: 24
15.5
30%
0.5
US
Sherwin-Williams Co
NYSE:SHW
25.6
34%
0.7
US
Ecolab Inc
NYSE:ECL
28.9
52%
0.6
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
11.5
N/A N/A
CH
Givaudan SA
SIX:GIVN
31.6
44%
0.7
US
Dupont De Nemours Inc
NYSE:DD
21
83%
0.3
CN
Wanhua Chemical Group Co Ltd
SSE:600309
16.7
39%
0.4
US
PPG Industries Inc
NYSE:PPG
14.1
28%
0.5
CH
D
DSM-Firmenich AG
AEX:DSFIR
Negative Multiple: -60.5 N/A N/A
IN
Asian Paints Ltd
NSE:ASIANPAINT
37.6
5%
7.1
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A

See Also

Summary
BRG intrinsic value, competitors valuation, and company profile.
DCF Valuation
BRG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
BRG stock valuation using valuation multiples.
Wall Street Estimates
BRG price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
BRG stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.