Wilh Wilhelmsen Holding ASA (OSE:WWI)

Watchlist Manager

Watchlist

Price: 395.5 NOK 1.15%

Market Cap: 17.6B NOK

Have any thoughts about
Wilh Wilhelmsen Holding ASA?

Write Note

Section:

Relative Value

The Relative Value of one WWI stock under the Base Case scenario is 394.27 NOK. Compared to the current market price of 395.5 NOK, Wilh Wilhelmsen Holding ASA is Fairly Valued.

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.

What is Relative Valuation?

How is Relative Value calculated?

WWI Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

1.4

P/S

vs History	4
vs Industry	36

Median 5Y

1.2

Industry

1.1

Forward

1.3

More Details

3.1

P/E

vs History	36
vs Industry	68

Median 5Y

3.2

Industry

7.6

Forward

2.4

More Details

9.5

P/OCF

vs History	19
vs Industry	21

Median 5Y

8.2

Industry

4.8

More Details

Negative

P/FCFE

vs History
vs Industry	5

Median 5Y

Industry

11.8

More Details

0.6

P/B

vs History	3
vs Industry	71

Median 5Y

0.5

Industry

0.8

More Details

1.5

EV/S

vs History	6
vs Industry	34

Median 5Y

1.4

Industry

1.3

Forward

1.5

More Details

2.3

EV/GP

vs History	4
vs Industry	63

Median 5Y

Industry

4.5

More Details

11.3

EV/EBITDA

vs History	3
vs Industry	13

Median 5Y

8.6

Industry

Forward

11.1

More Details

19.4

EV/EBIT

vs History	4
vs Industry	11

Median 5Y

16.1

Industry

8.7

Forward

More Details

10.8

EV/OCF

vs History	30
vs Industry	19

Median 5Y

9.9

Industry

5.9

More Details

14.9

EV/FCFF

vs History	38
vs Industry	22

Median 5Y

14.8

Industry

More Details

0.5

EV/IC

vs History	3
vs Industry	70

Median 5Y

0.4

Industry

0.7

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
NO		Wilh Wilhelmsen Holding ASA OSE:WWI	17B NOK	1.4	3.1	11.3	19.4
CN		COSCO Shipping Holdings Co Ltd SSE:601919	231.1B CNY	1.1	5.8	2.6	2.6
DE		Hapag Lloyd AG XETRA:HLAG	27B EUR	1.6	35.3	8.1	28.2
CH		Kuehne und Nagel International AG SIX:KNIN	24B CHF	1	20.9	10.5	15.9
DK		AP Moeller - Maersk A/S CSE:MAERSK B	180.5B DKK	0.5	7	10	10
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	497B TWD	1.2	4.4	2.3	3
JP		Nippon Yusen KK TSE:9101	2.3T JPY	0.9	6	8	14.3
JP		Mitsui O.S.K. Lines Ltd TSE:9104	1.9T JPY	1.1	5.3	11.5	20.5
KR	H	HMM Co Ltd KRX:011200	16.2T KRW	1.5	5.3	2	2.6
JP	K	Kawasaki Kisen Kaisha Ltd TSE:9107	1.4T JPY	1.4	6.3	9.5	14
HK		Orient Overseas (International) Ltd HKEX:316	67B HKD	1	8	2.5	2.5

				Revenue Growth	P/S to Growth
NO		Wilh Wilhelmsen Holding ASA OSE:WWI	Average P/S: 1.1 1.4	14%	0.1
CN		COSCO Shipping Holdings Co Ltd SSE:601919	1.1	15%	0.1
DE		Hapag Lloyd AG XETRA:HLAG	1.6	-5%	N/A
CH		Kuehne und Nagel International AG SIX:KNIN	1	9%	0.1
DK		AP Moeller - Maersk A/S CSE:MAERSK B	0.5	1%	0.5
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	1.2	23%	0.1
JP		Nippon Yusen KK TSE:9101	0.9	0%	3.2
JP		Mitsui O.S.K. Lines Ltd TSE:9104	1.1	6%	0.2
KR	H	HMM Co Ltd KRX:011200	1.5	12%	0.1
JP	K	Kawasaki Kisen Kaisha Ltd TSE:9107	1.4	7%	0.2
HK		Orient Overseas (International) Ltd HKEX:316	1	3%	0.4

				Earnings Growth	P/E to Growth
NO		Wilh Wilhelmsen Holding ASA OSE:WWI	Average P/E: 9.8 3.1	20%	0.2
CN		COSCO Shipping Holdings Co Ltd SSE:601919	5.8	-7%	N/A
DE		Hapag Lloyd AG XETRA:HLAG	35.3	-75%	N/A
CH		Kuehne und Nagel International AG SIX:KNIN	20.9	-5%	N/A
DK		AP Moeller - Maersk A/S CSE:MAERSK B	7	-95%	N/A
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	4.4	51%	0.1
JP		Nippon Yusen KK TSE:9101	6	5%	1.2
JP		Mitsui O.S.K. Lines Ltd TSE:9104	5.3	-16%	N/A
KR	H	HMM Co Ltd KRX:011200	5.3	-26%	N/A
JP	K	Kawasaki Kisen Kaisha Ltd TSE:9107	6.3	14%	0.5
HK		Orient Overseas (International) Ltd HKEX:316	8	-26%	N/A

				EBITDA Growth	EV/EBITDA to Growth
NO		Wilh Wilhelmsen Holding ASA OSE:WWI	Average EV/EBITDA: 7.1 11.3	10%	1.1
CN		COSCO Shipping Holdings Co Ltd SSE:601919	2.6	84%	0
DE		Hapag Lloyd AG XETRA:HLAG	8.1	-34%	N/A
CH		Kuehne und Nagel International AG SIX:KNIN	10.5	1%	7.3
DK		AP Moeller - Maersk A/S CSE:MAERSK B	10	-33%	N/A
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	2.3	16%	0.1
JP		Nippon Yusen KK TSE:9101	8	15%	0.5
JP		Mitsui O.S.K. Lines Ltd TSE:9104	11.5	57%	0.2
KR	H	HMM Co Ltd KRX:011200	2	-5%	N/A
JP	K	Kawasaki Kisen Kaisha Ltd TSE:9107	9.5	23%	0.4
HK		Orient Overseas (International) Ltd HKEX:316	2.5	0%	N/A

				EBIT Growth	EV/EBIT to Growth
NO		Wilh Wilhelmsen Holding ASA OSE:WWI	Average EV/EBIT: 12.1 19.4	10%	1.9
CN		COSCO Shipping Holdings Co Ltd SSE:601919	2.6	-20%	N/A
DE		Hapag Lloyd AG XETRA:HLAG	28.2	-70%	N/A
CH		Kuehne und Nagel International AG SIX:KNIN	15.9	-1%	N/A
DK		AP Moeller - Maersk A/S CSE:MAERSK B	10	-89%	N/A
TW		Evergreen Marine Corp Taiwan Ltd TWSE:2603	3	-50%	N/A
JP		Nippon Yusen KK TSE:9101	14.3	N/A	N/A
JP		Mitsui O.S.K. Lines Ltd TSE:9104	20.5	N/A	N/A
KR	H	HMM Co Ltd KRX:011200	2.6	-7%	N/A
JP	K	Kawasaki Kisen Kaisha Ltd TSE:9107	14	N/A	N/A
HK		Orient Overseas (International) Ltd HKEX:316	2.5	14%	0.2

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	3M Co NYSE:MMM	Industrial Conglomerates
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication

	Johnson & Johnson NYSE:JNJ	US
	Berkshire Hathaway Inc NYSE:BRK.A	US
	Bank of America Corp NYSE:BAC	US
	Mastercard Inc NYSE:MA	US
	UnitedHealth Group Inc NYSE:UNH	US
	Exxon Mobil Corp NYSE:XOM	US
	Pfizer Inc NYSE:PFE	US
	Palantir Technologies Inc NYSE:PLTR	US
	Nike Inc NYSE:NKE	US
	Visa Inc NYSE:V	US
	Alibaba Group Holding Ltd NYSE:BABA	CN
	3M Co NYSE:MMM	US
	JPMorgan Chase & Co NYSE:JPM	US
	Coca-Cola Co NYSE:KO	US
	Walmart Inc NYSE:WMT	US
	Verizon Communications Inc NYSE:VZ	US

	Franklin Covey Co NYSE:FC	36.41 USD -1.03%
	Mohawk Industries Inc NYSE:MHK	119.16 USD 2%
	Ardmore Shipping Corp NYSE:ASC	11.31 USD 0.18%
	ASGN Inc NYSE:ASGN	83.87 USD -0.97%
	Skyworks Solutions Inc NASDAQ:SWKS	88.75 USD 0.56%
	Weatherford International PLC NASDAQ:WFRD	67.1 USD -2.13%

	Johnson & Johnson NYSE:JNJ	144.47 USD 0.62%
	Bank of America Corp NYSE:BAC	44.17 USD 1.82%
	Mastercard Inc NYSE:MA	528.03 USD 0.91%
	Salesforce Inc NYSE:CRM	343.65 USD 2.21%
	Abbvie Inc NYSE:ABBV	175.58 USD 2.37%
	Home Depot Inc NYSE:HD	392.6 USD 1.97%

	Arista Networks Inc NYSE:ANET	112.81 USD 3.43%
	Visa Inc NYSE:V	317.71 USD 0.9%
	Texas Pacific Land Corp NYSE:TPL	1 133.12 USD 3.36%
	KLA Corp NASDAQ:KLAC	629.37 USD 1.16%
	Manhattan Associates Inc NASDAQ:MANH	280.26 USD -0.81%
	Pinduoduo Inc NASDAQ:PDD	99.51 USD -1.48%

Wilh Wilhelmsen Holding ASA
OSE:WWI

Relative Value

Valuation Multiples

Multiples Across Competitors

WWI Competitors Multiples
Wilh Wilhelmsen Holding ASA Competitors

See Also

Company

Help

Tools

Stocks

	Salesforce Inc NYSE:CRM	343.65 USD 2.21%
	Accenture PLC NYSE:ACN	366.37 USD -1.56%
	ServiceNow Inc NYSE:NOW	1 091.25 USD 1.52%
	EOG Resources Inc NYSE:EOG	119.04 USD 0.69%
	Copart Inc NASDAQ:CPRT	58.22 USD -0.39%
	Applied Materials Inc NASDAQ:AMAT	163.59 USD 1.33%

52 Week Range	347 475.5
Price Target

Wilh Wilhelmsen Holding ASA OSE:WWI

Relative Value

Valuation Multiples

Multiples Across Competitors

WWI Competitors Multiples Wilh Wilhelmsen Holding ASA Competitors

See Also

Company

Help

Tools

Stocks

Wilh Wilhelmsen Holding ASA
OSE:WWI

WWI Competitors Multiples
Wilh Wilhelmsen Holding ASA Competitors