V

Vow ASA
OSE:VOW

Watchlist Manager
Vow ASA
OSE:VOW
Watchlist
Price: 2.515 NOK 0.6% Market Closed
Market Cap: 732.9m NOK

Relative Value

The Relative Value of one VOW stock under the Base Case scenario is 7.996 NOK. Compared to the current market price of 2.515 NOK, Vow ASA is Undervalued by 69%.

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.

VOW Relative Value
Base Case
7.996 NOK
Undervaluation 69%
Relative Value
Price
V
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
73
vs Industry
74
Median 3Y
1.1
Median 5Y
1.9
Industry
1.2
Forward
0.7
vs History
vs Industry
2
Median 3Y
-2.5
Median 5Y
7
Industry
16.6
Forward
-15
vs History
9
vs Industry
63
Median 3Y
2.7
Median 5Y
-12.1
Industry
10.1
vs History
vs Industry
Median 3Y
-7.8
Median 5Y
-19.6
Industry
16.5
vs History
73
vs Industry
66
Median 3Y
2.4
Median 5Y
3.5
Industry
1.7
vs History
74
vs Industry
57
Median 3Y
1.7
Median 5Y
2.6
Industry
1.5
Forward
0.9
vs History
74
vs Industry
53
Median 3Y
5.7
Median 5Y
7.9
Industry
4.3
vs History
3
vs Industry
17
Median 3Y
24.4
Median 5Y
61.1
Industry
8.6
Forward
7.8
vs History
vs Industry
5
Median 3Y
-13.5
Median 5Y
56.9
Industry
12.7
Forward
-57.2
vs History
9
vs Industry
53
Median 3Y
5.4
Median 5Y
-18
Industry
10.9
vs History
vs Industry
34
Median 3Y
-11
Median 5Y
-20.1
Industry
15
vs History
73
vs Industry
66
Median 3Y
1.2
Median 5Y
1.7
Industry
1.2

Multiples Across Competitors

VOW Competitors Multiples
Vow 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
Vow ASA
OSE:VOW
729.4m NOK 0.7 -3.8 190.7 -18.9
US
Waste Management Inc
NYSE:WM
87.2B USD 3.5 34 15.4 25
US
Republic Services Inc
NYSE:RSG
66.1B USD 4 31.4 15 23.5
CA
Waste Connections Inc
TSX:WCN
61.9B CAD 4.8 72.1 17.7 29.9
US
Rollins Inc
NYSE:ROL
29.1B USD 7.9 56.4 35.1 41.1
US
Veralto Corp
NYSE:VLTO
25B USD 4.6 27.4 18.7 19.8
CA
GFL Environmental Inc
TSX:GFL
21.4B CAD 3.1 6 15.9 66.6
UK
Rentokil Initial PLC
LSE:RTO
11.2B GBP 1.6 33.5 11.1 20.8
US
Clean Harbors Inc
NYSE:CLH
12.8B USD 2.1 32.9 13.4 22.6
US
Tetra Tech Inc
NASDAQ:TTEK
9B USD 2 36.4 14.2 15.6
CN
Spic Yuanda Environmental Protection Co Ltd
SSE:600292
54.8B CNY 12 15 144.2 784.4 784.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
V
Vow ASA
OSE:VOW
Average EV/EBIT: 104.9
Negative Multiple: -18.9
411%
N/A
US
Waste Management Inc
NYSE:WM
25
13%
1.9
US
Republic Services Inc
NYSE:RSG
23.5
7%
3.4
CA
Waste Connections Inc
TSX:WCN
29.9
10%
3
US
Rollins Inc
NYSE:ROL
41.1
13%
3.2
US
Veralto Corp
NYSE:VLTO
19.8
9%
2.2
CA
GFL Environmental Inc
TSX:GFL
66.6
29%
2.3
UK
Rentokil Initial PLC
LSE:RTO
20.8
12%
1.7
US
Clean Harbors Inc
NYSE:CLH
22.6
6%
3.8
US
Tetra Tech Inc
NASDAQ:TTEK
15.6
5%
3.1
CN
Spic Yuanda Environmental Protection Co Ltd
SSE:600292
784.4
N/A N/A