Tomra Systems ASA
OSE:TOM

Watchlist Manager
Tomra Systems ASA Logo
Tomra Systems ASA
OSE:TOM
Watchlist
Price: 154.8 NOK 2.86%
Market Cap: 45.8B NOK

Relative Value

The Relative Value of one TOM stock under the Base Case scenario is 39.38 NOK. Compared to the current market price of 154.8 NOK, Tomra Systems ASA is Overvalued by 75%.

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.

TOM Relative Value
Base Case
39.38 NOK
Overvaluation 75%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
12
vs Industry
3
Median 3Y
5.7
Median 5Y
5.9
Industry
1.1
Forward
30.8
vs History
17
vs Industry
1
Median 3Y
65.4
Median 5Y
72.2
Industry
15.1
Forward
354.3
vs History
22
vs Industry
1
Median 3Y
40.1
Median 5Y
38.7
Industry
8.8
vs History
22
vs Industry
3
Median 3Y
71.9
Median 5Y
62.3
Industry
14.9
vs History
12
vs Industry
0
Median 3Y
11.1
Median 5Y
10.6
Industry
1.5
vs History
12
vs Industry
3
Median 3Y
5.9
Median 5Y
6.1
Industry
1.4
Forward
31
vs History
12
vs Industry
3
Median 3Y
10.4
Median 5Y
10.4
Industry
4
vs History
20
vs Industry
1
Median 3Y
28.1
Median 5Y
30.9
Industry
8
Forward
157.1
vs History
17
vs Industry
0
Median 3Y
45.6
Median 5Y
47.1
Industry
11.5
Forward
233.4
vs History
22
vs Industry
1
Median 3Y
41.3
Median 5Y
40.3
Industry
9.6
vs History
22
vs Industry
1
Median 3Y
74.5
Median 5Y
63.6
Industry
12.6
vs History
20
vs Industry
1
Median 3Y
5.7
Median 5Y
5.7
Industry
1.1

Multiples Across Competitors

TOM Competitors Multiples
Tomra Systems ASA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
Tomra Systems ASA
OSE:TOM
46.1B NOK 34 488.1 180.3 292.9
US
Waste Management Inc
NYSE:WM
91.3B USD 4.1 33.3 17.7 27.3
US
Republic Services Inc
NYSE:RSG
75.1B USD 4.7 36.8 17.4 27
CA
Waste Connections Inc
TSX:WCN
70.4B CAD 5.7 82.2 20.5 34.4
US
Rollins Inc
NYSE:ROL
26.9B USD 7.9 57.6 35.3 41.3
US
Veralto Corp
NYSE:VLTO
22.7B USD 4.4 27.2 18.8 20
CA
GFL Environmental Inc
TSX:GFL
26.6B CAD 3.4 -33.1 17.7 78.4
US
Clean Harbors Inc
NYSE:CLH
11.4B USD 1.9 28.4 12.5 20
UK
Rentokil Initial PLC
LSE:RTO
8.7B GBP 1.6 28.3 8.8 14.7
US
Tetra Tech Inc
NASDAQ:TTEK
8.4B USD 1.9 32.6 15 17
US
Stericycle Inc
NASDAQ:SRCL
8B USD 3.1 221.4 21.5 42.4
P/E Multiple
Earnings Growth PEG
NO
Tomra Systems ASA
OSE:TOM
Average P/E: 103.6
488.1
34%
14.4
US
Waste Management Inc
NYSE:WM
33.3
13%
2.6
US
Republic Services Inc
NYSE:RSG
36.8
9%
4.1
CA
Waste Connections Inc
TSX:WCN
82.2
43%
1.9
US
Rollins Inc
NYSE:ROL
57.6
14%
4.1
US
Veralto Corp
NYSE:VLTO
27.2
10%
2.7
CA
GFL Environmental Inc
TSX:GFL
Negative Multiple: -33.1 N/A N/A
US
Clean Harbors Inc
NYSE:CLH
28.4
14%
2
UK
Rentokil Initial PLC
LSE:RTO
28.3
-24%
N/A
US
Tetra Tech Inc
NASDAQ:TTEK
32.6
14%
2.3
US
Stericycle Inc
NASDAQ:SRCL
221.4
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
Tomra Systems ASA
OSE:TOM
Average EV/EBITDA: 33.2
180.3
19%
9.5
US
Waste Management Inc
NYSE:WM
17.7
12%
1.5
US
Republic Services Inc
NYSE:RSG
17.4
7%
2.5
CA
Waste Connections Inc
TSX:WCN
20.5
10%
2
US
Rollins Inc
NYSE:ROL
35.3
11%
3.2
US
Veralto Corp
NYSE:VLTO
18.8
7%
2.7
CA
GFL Environmental Inc
TSX:GFL
17.7
5%
3.5
US
Clean Harbors Inc
NYSE:CLH
12.5
10%
1.3
UK
Rentokil Initial PLC
LSE:RTO
8.8
5%
1.8
US
Tetra Tech Inc
NASDAQ:TTEK
15
7%
2.1
US
Stericycle Inc
NASDAQ:SRCL
21.5
9%
2.4