K

Kongsberg Gruppen ASA
OSE:KOG

Watchlist Manager
Kongsberg Gruppen ASA
OSE:KOG
Watchlist
Price: 1 291 NOK 1.73% Market Closed
Market Cap: 227.1B NOK
Have any thoughts about
Kongsberg Gruppen ASA?
Write Note

Relative Value

The Relative Value of one KOG stock under the Base Case scenario is 1 122.6 NOK. Compared to the current market price of 1 291 NOK, Kongsberg Gruppen ASA is Overvalued by 13%.

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.

KOG Relative Value
Base Case
1 122.6 NOK
Overvaluation 13%
Relative Value
Price
K
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
33
Median 3Y
2.3
Median 5Y
2.1
Industry
3.6
Forward
4.6
vs History
1
vs Industry
20
Median 3Y
27.4
Median 5Y
24.8
Industry
33
Forward
42.5
vs History
38
vs Industry
23
Median 3Y
22.9
Median 5Y
17.6
Industry
21.4
vs History
26
vs Industry
16
Median 3Y
31.7
Median 5Y
29.1
Industry
28.1
vs History
1
vs Industry
8
Median 3Y
5.6
Median 5Y
4.8
Industry
3.3
vs History
1
vs Industry
32
Median 3Y
2.3
Median 5Y
2
Industry
3.6
Forward
4.6
vs History
vs Industry
65
Median 3Y
0
Median 5Y
0
Industry
12.3
vs History
1
vs Industry
24
Median 3Y
15.7
Median 5Y
14.6
Industry
19.6
Forward
26.4
vs History
1
vs Industry
20
Median 3Y
21.3
Median 5Y
19.7
Industry
25.9
Forward
32.4
vs History
38
vs Industry
25
Median 3Y
22.8
Median 5Y
17.4
Industry
22.8
vs History
42
vs Industry
17
Median 3Y
30.8
Median 5Y
20.9
Industry
32.7
vs History
1
vs Industry
22
Median 3Y
1.9
Median 5Y
1.8
Industry
2.4

Multiples Across Competitors

KOG Competitors Multiples
Kongsberg Gruppen ASA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
Kongsberg Gruppen ASA
OSE:KOG
227.1B NOK 4.8 47.1 29.6 36.9
US
Raytheon Technologies Corp
NYSE:RTX
155.5B USD 2 33 17.9 30.3
US
RTX Corp
LSE:0R2N
154.3B USD 2 32.7 17.8 30.1
US
Boeing Co
NYSE:BA
134B USD 1.8 -16.8 -36 -26.3
NL
Airbus SE
PAR:AIR
121.5B EUR 1.8 37.2 18 28.5
US
Lockheed Martin Corp
NYSE:LMT
115.2B USD 1.6 17.3 12.7 14.9
FR
Safran SA
PAR:SAF
88.2B EUR 3.4 53.8 17.2 23.6
US
TransDigm Group Inc
NYSE:TDG
73.2B USD 9.2 49.4 23.9 26
US
General Dynamics Corp
NYSE:GD
73.1B USD 1.6 20.1 14.2 16.8
US
Northrop Grumman Corp
NYSE:NOC
68.7B USD 1.7 28.9 18.9 27.7
UK
Rolls-Royce Holdings PLC
LSE:RR
49B GBP 2.7 21 14.8 18.8
P/E Multiple
Earnings Growth P/E to Growth
NO
K
Kongsberg Gruppen ASA
OSE:KOG
Average P/E: 34
47.1
101%
0.5
US
Raytheon Technologies Corp
NYSE:RTX
33
188%
0.2
US
RTX Corp
LSE:0R2N
32.7
188%
0.2
US
Boeing Co
NYSE:BA
Negative Multiple: -16.8 N/A N/A
NL
Airbus SE
PAR:AIR
37.2
82%
0.5
US
Lockheed Martin Corp
NYSE:LMT
17.3
3%
6.1
FR
Safran SA
PAR:SAF
53.8
24%
2.3
US
TransDigm Group Inc
NYSE:TDG
49.4
88%
0.6
US
General Dynamics Corp
NYSE:GD
20.1
50%
0.4
US
Northrop Grumman Corp
NYSE:NOC
28.9
112%
0.3
UK
Rolls-Royce Holdings PLC
LSE:RR
21
-12%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
K
Kongsberg Gruppen ASA
OSE:KOG
Average EV/EBITDA: 18.5
29.6
75%
0.4
US
Raytheon Technologies Corp
NYSE:RTX
17.9
98%
0.2
US
RTX Corp
LSE:0R2N
17.8
98%
0.2
US
Boeing Co
NYSE:BA
Negative Multiple: -36
853%
N/A
NL
Airbus SE
PAR:AIR
18
78%
0.2
US
Lockheed Martin Corp
NYSE:LMT
12.7
8%
1.5
FR
Safran SA
PAR:SAF
17.2
54%
0.3
US
TransDigm Group Inc
NYSE:TDG
23.9
46%
0.5
US
General Dynamics Corp
NYSE:GD
14.2
38%
0.4
US
Northrop Grumman Corp
NYSE:NOC
18.9
66%
0.3
UK
Rolls-Royce Holdings PLC
LSE:RR
14.8
40%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
K
Kongsberg Gruppen ASA
OSE:KOG
Average EV/EBIT: 25.4
36.9
90%
0.4
US
Raytheon Technologies Corp
NYSE:RTX
30.3
242%
0.1
US
RTX Corp
LSE:0R2N
30.1
242%
0.1
US
Boeing Co
NYSE:BA
Negative Multiple: -26.3 N/A N/A
NL
Airbus SE
PAR:AIR
28.5
106%
0.3
US
Lockheed Martin Corp
NYSE:LMT
14.9
8%
1.8
FR
Safran SA
PAR:SAF
23.6
76%
0.3
US
TransDigm Group Inc
NYSE:TDG
26
45%
0.6
US
General Dynamics Corp
NYSE:GD
16.8
45%
0.4
US
Northrop Grumman Corp
NYSE:NOC
27.7
98%
0.3
UK
Rolls-Royce Holdings PLC
LSE:RR
18.8
64%
0.3

See Also

Discover More
Back to Top