Crayon Group Holding ASA

OB:CRAYN Stock Report

Market Cap: NOK 10.7b

Crayon Group Holding Valuation

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

Valuation Score

2/6

Valuation Score 2/6

  • 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 CRAYN when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Discounted Cash Flow
Simply Wall St
NOK 356.40
Fair Value
66.1% undervalued intrinsic discount
3
Number of Analysts

Below Fair Value: CRAYN (NOK121) is trading below our estimate of fair value (NOK356.4)

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

Key Valuation Metric

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

Key metric: As CRAYN is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for CRAYN. This is calculated by dividing CRAYN's market cap by their current earnings.
What is CRAYN's PE Ratio?
PE Ratio41.4x
EarningsNOK 258.00m
Market CapNOK 10.68b

Price to Earnings Ratio vs Peers

How does CRAYN's PE Ratio compare to its peers?

The above table shows the PE ratio for CRAYN vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average33.8x
LINK LINK Mobility Group Holding
40.3x32.7%NOK 6.9b
SMCRT SmartCraft
40.4x22.6%NOK 4.3b
PEXIP Pexip Holding
33.4x26.9%NOK 3.9b
BOUV Bouvet
21.1x8.2%NOK 8.1b
CRAYN Crayon Group Holding
41.4x35.8%NOK 10.7b

Price-To-Earnings vs Peers: CRAYN is expensive based on its Price-To-Earnings Ratio (41.4x) compared to the peer average (33.8x).

Price to Earnings Ratio vs Industry

How does CRAYN's PE Ratio compare vs other companies in the European Software Industry?

6 CompaniesPrice / EarningsEstimated GrowthMarket Cap
CRAYN 41.4xIndustry Avg. 26.1xNo. of Companies20PE020406080100+
6 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: CRAYN is expensive based on its Price-To-Earnings Ratio (41.4x) compared to the European Software industry average (26.6x).

Price to Earnings Ratio vs Fair Ratio

What is CRAYN'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.

CRAYN PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio41.4x
Fair PE Ratio32.3x

Price-To-Earnings vs Fair Ratio: CRAYN is expensive based on its Price-To-Earnings Ratio (41.4x) compared to the estimated Fair Price-To-Earnings Ratio (32.3x).

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 CRAYN forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentNOK 121.00
NOK 133.67
+10.5%
14.9%NOK 160.00NOK 112.00n/a3
Apr ’26NOK 112.80
NOK 137.75
+22.1%
13.5%NOK 160.00NOK 112.00n/a4
Mar ’26NOK 116.00
NOK 136.25
+17.5%
12.4%NOK 154.00NOK 112.00n/a4
Feb ’26NOK 106.00
NOK 142.25
+34.2%
26.1%NOK 190.00NOK 90.00n/a4
Jan ’26NOK 124.80
NOK 146.80
+17.6%
23.4%NOK 190.00NOK 90.00n/a5
Dec ’25NOK 126.50
NOK 146.80
+16.0%
23.4%NOK 190.00NOK 90.00n/a5
Nov ’25NOK 105.10
NOK 146.83
+39.7%
20.3%NOK 179.00NOK 90.00n/a6
Oct ’25NOK 121.50
NOK 146.83
+20.9%
20.3%NOK 179.00NOK 90.00n/a6
Sep ’25NOK 127.90
NOK 146.00
+14.2%
19.8%NOK 174.00NOK 90.00n/a6
Aug ’25NOK 130.10
NOK 132.50
+1.8%
25.6%NOK 174.00NOK 75.00n/a6
Jul ’25NOK 123.50
NOK 126.67
+2.6%
22.5%NOK 150.00NOK 75.00n/a6
Jun ’25NOK 112.60
NOK 124.33
+10.4%
21.8%NOK 150.00NOK 75.00n/a6
May ’25NOK 82.55
NOK 116.67
+41.3%
23.6%NOK 150.00NOK 75.00n/a6
Apr ’25NOK 79.90
NOK 116.67
+46.0%
23.6%NOK 150.00NOK 75.00NOK 112.806
Mar ’25NOK 75.45
NOK 113.83
+50.9%
23.1%NOK 150.00NOK 75.00NOK 116.006
Feb ’25NOK 87.30
NOK 111.83
+28.1%
25.7%NOK 150.00NOK 73.00NOK 106.006
Jan ’25NOK 84.70
NOK 107.17
+26.5%
27.7%NOK 150.00NOK 73.00NOK 124.806
Dec ’24NOK 83.70
NOK 107.17
+28.0%
27.7%NOK 150.00NOK 73.00NOK 126.506
Nov ’24NOK 63.90
NOK 116.50
+82.3%
25.2%NOK 150.00NOK 75.00NOK 105.106
Oct ’24NOK 66.30
NOK 123.83
+86.8%
19.7%NOK 150.00NOK 75.00NOK 121.506
Sep ’24NOK 84.20
NOK 129.17
+53.4%
13.0%NOK 150.00NOK 100.00NOK 127.906
Aug ’24NOK 108.00
NOK 139.17
+28.9%
16.8%NOK 175.00NOK 100.00NOK 130.106
Jul ’24NOK 105.00
NOK 140.33
+33.7%
16.7%NOK 175.00NOK 100.00NOK 123.506
Jun ’24NOK 115.00
NOK 136.83
+19.0%
18.8%NOK 175.00NOK 99.00NOK 112.606
May ’24NOK 82.15
NOK 135.00
+64.3%
18.6%NOK 175.00NOK 99.00NOK 82.556
Apr ’24NOK 85.70
NOK 135.00
+57.5%
18.6%NOK 175.00NOK 99.00NOK 79.906
AnalystConsensusTarget
Consensus Narrative from 3 Analysts
NOK 133.67
Fair Value
9.5% undervalued intrinsic discount
3
Number of Analysts

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2025/04/29 09:28
End of Day Share Price 2025/04/29 00:00
Earnings2024/12/31
Annual Earnings2024/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

Crayon Group Holding ASA is covered by 11 analysts. 5 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
null nullABG Sundal Collier
Karl VikströmBerenberg
Martin JungfleischBNP Paribas Exane