C

Co2 Capsol AS
OSE:CAPSL

Watchlist Manager
Co2 Capsol AS
OSE:CAPSL
Watchlist
Price: 9.12 NOK 1.79% Market Closed
Market Cap: 573.6m NOK
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one CAPSL stock under the Base Case scenario is 5.06 NOK. Compared to the current market price of 9.12 NOK, Co2 Capsol AS is Overvalued by 45%.

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.

CAPSL Relative Value
Base Case
5.06 NOK
Overvaluation 45%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

8.3
P/S
P/S
Price to Sales
8.3
vs History
64
vs Industry
6
Median 3Y
15.4
Median 5Y
13.3
Industry
1.6
Forward
6.3
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-19.3
Median 5Y
-19.7
Industry
20.3
Forward
-13.7
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
Median 3Y
-28.3
Median 5Y
-28.9
Industry
14.9
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
Median 3Y
-18.9
Median 5Y
-19.1
Industry
20.9
More Details
5.1
P/B
P/B
Price to Book Value
5.1
vs History
92
vs Industry
11
Median 3Y
8.4
Median 5Y
8.4
Industry
1.8
More Details
7.7
EV/S
EV/S
Enterprise Value to Sales
7.7
vs History
64
vs Industry
6
Median 3Y
14.6
Median 5Y
12.5
Industry
1.7
Forward
5.9
More Details
10.3
EV/GP
EV/GP
Enterprise Value to Gross Profit
10.3
vs History
64
vs Industry
26
Median 3Y
19.1
Median 5Y
16.4
Industry
6
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
-24.4
Median 5Y
-24.8
Industry
12.1
Forward
-23.2
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-19.9
Median 5Y
-20.4
Industry
15.9
Forward
-14.9
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
Median 3Y
-26.9
Median 5Y
-27.6
Industry
14.8
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
Median 3Y
-11.4
Median 5Y
-11.4
Industry
18.1
More Details
4.4
EV/IC
EV/IC
Enterprise Value to IC
4.4
vs History
92
vs Industry
9
Median 3Y
12.5
Median 5Y
12.5
Industry
1.3
More Details

Multiples Across Competitors

CAPSL Competitors Multiples
Co2 Capsol AS Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
Co2 Capsol AS
OSE:CAPSL
563.6m NOK 8.3 -12.6 -20.5 -12.2
JP
Ishii Iron Works Co Ltd
TSE:6362
304.2T JPY 28 119.8 363 670.8 171 820.3 210 169.2
US
Parker-Hannifin Corp
NYSE:PH
81B USD 4.1 25.6 17.6 21.6
SE
Atlas Copco AB
STO:ATCO A
768.3B SEK 4.3 25.8 16.6 20.5
US
Illinois Tool Works Inc
NYSE:ITW
74.2B USD 4.7 21.3 17.2 18.8
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
8.6T JPY 1.7 33.6 16.6 24.4
US
Otis Worldwide Corp
NYSE:OTIS
41.1B USD 2.9 25 20.6 22.4
CH
Schindler Holding AG
SIX:SCHP
29.7B CHF 2.6 48.7 21.7 30
US
Ingersoll Rand Inc
NYSE:IR
32.8B USD 4.5 39.1 18.6 24.7
US
Xylem Inc
NYSE:XYL
28.8B USD 3.4 32.5 18.2 27.7
FI
Kone Oyj
OMXH:KNEBV
25.8B EUR 2.3 27.1 15.5 18.9
P/E Multiple
Earnings Growth PEG
NO
C
Co2 Capsol AS
OSE:CAPSL
Average P/E: 36 394.9
Negative Multiple: -12.6 		N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
363 670.8
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
25.6
14%
1.8
SE
Atlas Copco AB
STO:ATCO A
25.8
7%
3.7
US
Illinois Tool Works Inc
NYSE:ITW
21.3
1%
21.3
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
33.6
18%
1.9
US
Otis Worldwide Corp
NYSE:OTIS
25
6%
4.2
CH
Schindler Holding AG
SIX:SCHP
48.7
21%
2.3
US
Ingersoll Rand Inc
NYSE:IR
39.1
27%
1.4
US
Xylem Inc
NYSE:XYL
32.5
18%
1.8
FI
K
Kone Oyj
OMXH:KNEBV
27.1
8%
3.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
C
Co2 Capsol AS
OSE:CAPSL
Average EV/EBITDA: 17 198.3
Negative Multiple: -20.5 		N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
171 820.3
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
17.6
8%
2.2
SE
Atlas Copco AB
STO:ATCO A
16.6
7%
2.4
US
Illinois Tool Works Inc
NYSE:ITW
17.2
3%
5.7
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
16.6
19%
0.9
US
Otis Worldwide Corp
NYSE:OTIS
20.6
11%
1.9
CH
Schindler Holding AG
SIX:SCHP
21.7
13%
1.7
US
Ingersoll Rand Inc
NYSE:IR
18.6
9%
2.1
US
Xylem Inc
NYSE:XYL
18.2
12%
1.5
FI
K
Kone Oyj
OMXH:KNEBV
15.5
10%
1.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
C
Co2 Capsol AS
OSE:CAPSL
Average EV/EBIT: 21 037.8
Negative Multiple: -12.2 		N/A N/A
JP
I
Ishii Iron Works Co Ltd
TSE:6362
210 169.2
N/A N/A
US
Parker-Hannifin Corp
NYSE:PH
21.6
13%
1.7
SE
Atlas Copco AB
STO:ATCO A
20.5
8%
2.6
US
Illinois Tool Works Inc
NYSE:ITW
18.8
4%
4.7
JP
Mitsubishi Heavy Industries Ltd
TSE:7011
24.4
N/A N/A
US
Otis Worldwide Corp
NYSE:OTIS
22.4
12%
1.9
CH
Schindler Holding AG
SIX:SCHP
30
18%
1.7
US
Ingersoll Rand Inc
NYSE:IR
24.7
16%
1.5
US
Xylem Inc
NYSE:XYL
27.7
18%
1.5
FI
K
Kone Oyj
OMXH:KNEBV
18.9
11%
1.7

See Also

Summary
CAPSL intrinsic value, competitors valuation, and company profile.
DCF Valuation
CAPSL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CAPSL stock valuation using valuation multiples.
Wall Street Estimates
CAPSL 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
CAPSL 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 243,300+ 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

© 2025 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.