E

Elmera Group ASA
OSE:ELMRA

Watchlist Manager
Elmera Group ASA
OSE:ELMRA
Watchlist
Price: 35.65 NOK 0.42% Market Closed
Market Cap: 4.1B NOK

Relative Value

The Relative Value of one ELMRA stock under the Base Case scenario is 72.77 NOK. Compared to the current market price of 35.65 NOK, Elmera Group ASA is Undervalued by 51%.

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.

ELMRA Relative Value
Base Case
72.77 NOK
Undervaluation 51%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
84
Median 3Y
0.1
Median 5Y
0.2
Industry
1.7
Forward
0.3
vs History
73
vs Industry
49
Median 3Y
12.7
Median 5Y
14.3
Industry
15
Forward
10.5
vs History
vs Industry
48
Median 3Y
2.2
Median 5Y
5.8
Industry
6.9
vs History
vs Industry
23
Median 3Y
3.2
Median 5Y
4.9
Industry
14.1
vs History
42
vs Industry
16
Median 3Y
1.9
Median 5Y
2.4
Industry
1.4
vs History
36
vs Industry
88
Median 3Y
0.2
Median 5Y
0.3
Industry
2.8
Forward
0.4
vs History
39
vs Industry
77
Median 3Y
2.3
Median 5Y
2.5
Industry
7.4
vs History
36
vs Industry
54
Median 3Y
7.3
Median 5Y
7.3
Industry
10.4
Forward
5.5
vs History
33
vs Industry
51
Median 3Y
11
Median 5Y
10.3
Industry
14.9
Forward
8.2
vs History
vs Industry
56
Median 3Y
2.1
Median 5Y
6.5
Industry
10.9
vs History
vs Industry
39
Median 3Y
2.2
Median 5Y
6.9
Industry
17
vs History
39
vs Industry
28
Median 3Y
0.7
Median 5Y
1
Industry
0.9

Multiples Across Competitors

ELMRA Competitors Multiples
Elmera Group ASA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
Elmera Group ASA
OSE:ELMRA
3.9B NOK 0.3 11 7.8 11.2
US
Nextera Energy Inc
NYSE:NEE
136.1B USD 5.4 24.7 16.2 29.2
ES
Iberdrola SA
MAD:IBE
96.6B EUR 2.2 17.2 7.4 12.3
US
Southern Co
NYSE:SO
99.4B USD 3.7 22.6 12.9 22.5
US
Duke Energy Corp
NYSE:DUK
93B USD 3.1 21.1 12 21.7
IT
Enel SpA
MIL:ENEL
76.5B EUR 1 10.9 6.2 9.7
US
Constellation Energy Corp
NASDAQ:CEG
69.8B USD 3 18.6 10.6 17.3
US
American Electric Power Company Inc
NASDAQ:AEP
56.9B USD 2.9 19.2 12.5 22.1
FR
Electricite de France SA
PAR:EDF
46.6B EUR 0.3 -2.5 -5.4 -3.2
US
Exelon Corp
NASDAQ:EXC
46.5B USD 2 18.9 11.6 21.2
US
Xcel Energy Inc
NASDAQ:XEL
39.6B USD 2.9 20.5 12.8 28.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
E
Elmera Group ASA
OSE:ELMRA
Average EV/EBITDA: 11
7.8
14%
0.6
US
Nextera Energy Inc
NYSE:NEE
16.2
19%
0.9
ES
Iberdrola SA
MAD:IBE
7.4
0%
N/A
US
Southern Co
NYSE:SO
12.9
7%
1.8
US
Duke Energy Corp
NYSE:DUK
12
7%
1.7
IT
Enel SpA
MIL:ENEL
6.2
7%
0.9
US
Constellation Energy Corp
NASDAQ:CEG
10.6
-5%
N/A
US
American Electric Power Company Inc
NASDAQ:AEP
12.5
11%
1.1
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -5.4 N/A N/A
US
Exelon Corp
NASDAQ:EXC
11.6
9%
1.3
US
Xcel Energy Inc
NASDAQ:XEL
12.8
14%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
E
Elmera Group ASA
OSE:ELMRA
Average EV/EBIT: 19.5
11.2
14%
0.8
US
Nextera Energy Inc
NYSE:NEE
29.2
24%
1.2
ES
Iberdrola SA
MAD:IBE
12.3
1%
12.3
US
Southern Co
NYSE:SO
22.5
6%
3.7
US
Duke Energy Corp
NYSE:DUK
21.7
8%
2.7
IT
Enel SpA
MIL:ENEL
9.7
7%
1.4
US
Constellation Energy Corp
NASDAQ:CEG
17.3
2%
8.7
US
American Electric Power Company Inc
NASDAQ:AEP
22.1
13%
1.7
FR
Electricite de France SA
PAR:EDF
Negative Multiple: -3.2 N/A N/A
US
Exelon Corp
NASDAQ:EXC
21.2
9%
2.4
US
Xcel Energy Inc
NASDAQ:XEL
28.3
22%
1.3