Axactor Valuation

Q: What is the Fair Price of 0QIG when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

0QIG (NOK3.31) is trading below our estimate of [[fair value]] (NOK6.02)

Is 0QIG undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

5/6

Valuation Score 5/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 0QIG when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 0QIG (NOK3.31) is trading below our estimate of fair value (NOK6.02)

Significantly Below Fair Value: 0QIG is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 0QIG?

Other financial metrics that can be useful for relative valuation.

The above table shows the n/a ratio for 0QIG. This is calculated by dividing 0QIG's market cap by their current preferred multiple.
What is 0QIG's n/a Ratio?
n/a	0x
n/a	n/a
Market Cap	n/a

0QIG key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	4.4x
Enterprise Value/EBITDA	9.4x
PEG Ratio	0.1x

Price to Earnings Ratio vs Peers

How does 0QIG's PE Ratio compare to its peers?

The above table shows the PE ratio for 0QIG vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	7.7x
ASAI ASA International Group	4.7x	24.9%	UK£69.5m
RFX Ramsdens Holdings	9.2x	n/a	UK£71.0m
HAT H&T Group	7.4x	7.3%	UK£160.4m
SUS S&U	9.4x	23.5%	UK£181.0m
0QIG Axactor	6.3x	60.1%	NOK 1.0b

Price-To-Earnings vs Peers: 0QIG is good value based on its Price-To-Earnings Ratio (6.3x) compared to the peer average (7.7x).

Price to Earnings Ratio vs Industry

How does 0QIG's PE Ratio compare vs other companies in the European Consumer Finance Industry?

0 Companies	Price / Earnings	Estimated Growth	Market Cap
Industry Avg.	n/a	45.9%
	n/a	n/a	n/a

Fetching data

0 Companies	Price / Earnings	Estimated Growth	Market Cap
Industry Avg.	n/a	45.9%
	n/a	n/a	n/a

No more companies

Price-To-Earnings vs Industry: 0QIG is good value based on its Price-To-Earnings Ratio (6.3x) compared to the European Consumer Finance industry average (9.3x).

Price to Earnings Ratio vs Fair Ratio

What is 0QIG's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

0QIG PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	6.3x
Fair PE Ratio	27.8x

Price-To-Earnings vs Fair Ratio: 0QIG is good value based on its Price-To-Earnings Ratio (6.3x) compared to the estimated Fair Price-To-Earnings Ratio (27.8x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 0QIG forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	NOK 3.31	NOK 4.66 +40.8%	18.3%	NOK 5.51	NOK 3.81	n/a	2
Nov ’25	NOK 3.56	NOK 4.66 +31.0%	18.3%	NOK 5.51	NOK 3.81	n/a	2
May ’25	NOK 4.84	NOK 7.50 +54.9%	9.7%	NOK 8.22	NOK 6.77	n/a	2
Apr ’25	NOK 4.63	NOK 7.40 +59.8%	8.2%	NOK 8.00	NOK 6.79	n/a	2
Mar ’25	NOK 4.73	NOK 7.40 +56.4%	8.2%	NOK 8.00	NOK 6.79	n/a	2
Feb ’25	NOK 4.82	NOK 7.62 +57.9%	11.7%	NOK 8.51	NOK 6.73	n/a	2
Jan ’25	NOK 5.12	NOK 7.64 +49.4%	11.2%	NOK 8.49	NOK 6.79	n/a	2
Dec ’24	NOK 4.77	NOK 7.64 +60.3%	11.2%	NOK 8.49	NOK 6.79	n/a	2
Nov ’24	NOK 5.34	NOK 7.75 +45.2%	12.1%	NOK 8.69	NOK 6.81	NOK 3.56	2
Oct ’24	NOK 5.46	NOK 7.77 +42.3%	12.3%	NOK 8.72	NOK 6.82	NOK 4.12	2
May ’24	NOK 5.93	NOK 7.09 +19.5%	6.0%	NOK 7.52	NOK 6.66	NOK 4.84	2
Mar ’24	NOK 7.14	NOK 9.00 +26.0%	16.6%	NOK 10.50	NOK 7.50	NOK 4.73	2
Feb ’24	NOK 5.66	NOK 9.00 +59.0%	16.8%	NOK 10.51	NOK 7.49	NOK 4.82	2
Jan ’24	NOK 5.93	NOK 9.63 +62.4%	17.0%	NOK 11.67	NOK 8.00	NOK 5.12	4
Dec ’23	NOK 6.13	NOK 9.63 +57.3%	17.0%	NOK 11.67	NOK 8.00	NOK 4.77	4
Nov ’23	NOK 10.22	NOK 9.63 -5.7%	17.0%	NOK 11.67	NOK 8.00	NOK 5.34	4

Analyst Forecast: Target price is more than 20% higher than the current share price, but there are not enough analysts covering the stock to determine statistical confidence in agreement.