Edda Wind Valuation
Is EWIND undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
4/6Valuation Score 4/6
Below Fair Value
Significantly Below Fair Value
Price-To-Sales vs Peers
Price-To-Sales vs Industry
Price-To-Sales vs Fair Ratio
Analyst Forecast
Share Price vs Fair Value
What is the Fair Price of EWIND when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: EWIND (NOK21.7) is trading below our estimate of fair value (NOK124.12)
Significantly Below Fair Value: EWIND is trading below fair value by more than 20%.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for EWIND?
Key metric: As EWIND is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.
| What is EWIND's PS Ratio? | |
|---|---|
| PS Ratio | 3.9x |
| Sales | €61.74m |
| Market Cap | €242.73m |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 8.6x |
| Enterprise Value/EBITDA | 43.8x |
| PEG Ratio | n/a |
Price to Sales Ratio vs Peers
How does EWIND's PS Ratio compare to its peers?
| Company | Forward PS | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 1.6x | ||
KCC Klaveness Combination Carriers | 1.5x | -14.6% | NOK 5.1b |
2020 2020 Bulkers | 2.3x | -17.8% | NOK 3.2b |
MPCC MPC Container Ships | 1.7x | -17.3% | NOK 11.8b |
BELCO Belships | 1.1x | 3.1% | NOK 4.6b |
EWIND Edda Wind | 3.9x | 33.2% | NOK 2.8b |
Price-To-Sales vs Peers: EWIND is expensive based on its Price-To-Sales Ratio (3.9x) compared to the peer average (1.6x).
Price to Sales Ratio vs Industry
How does EWIND's PS Ratio compare vs other companies in the NO Shipping Industry?
Price-To-Sales vs Industry: EWIND is expensive based on its Price-To-Sales Ratio (3.9x) compared to the European Shipping industry average (1x).
Price to Sales Ratio vs Fair Ratio
What is EWIND's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.
| Fair Ratio | |
|---|---|
| Current PS Ratio | 3.9x |
| Fair PS Ratio | 4x |
Price-To-Sales vs Fair Ratio: EWIND is good value based on its Price-To-Sales Ratio (3.9x) compared to the estimated Fair Price-To-Sales Ratio (4x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | NOK 21.70 | NOK 28.00 +29.0% | 5.8% | NOK 30.00 | NOK 26.00 | n/a | 3 |
| Nov ’25 | NOK 20.00 | NOK 29.33 +46.7% | 3.2% | NOK 30.00 | NOK 28.00 | n/a | 3 |
| Oct ’25 | NOK 21.60 | NOK 31.33 +45.1% | 6.0% | NOK 34.00 | NOK 30.00 | n/a | 3 |
| Sep ’25 | NOK 22.30 | NOK 31.33 +40.5% | 6.0% | NOK 34.00 | NOK 30.00 | n/a | 3 |
| Aug ’25 | NOK 22.20 | NOK 31.33 +41.1% | 6.0% | NOK 34.00 | NOK 30.00 | n/a | 3 |
| Jul ’25 | NOK 22.80 | NOK 33.00 +44.7% | 6.5% | NOK 35.00 | NOK 30.00 | n/a | 3 |
| Jun ’25 | NOK 24.60 | NOK 34.25 +39.2% | 2.4% | NOK 35.00 | NOK 33.00 | n/a | 4 |
| May ’25 | NOK 22.00 | NOK 32.75 +48.9% | 8.7% | NOK 35.00 | NOK 28.00 | n/a | 4 |
| Apr ’25 | NOK 23.00 | NOK 32.75 +42.4% | 8.7% | NOK 35.00 | NOK 28.00 | n/a | 4 |
| Mar ’25 | NOK 21.75 | NOK 35.50 +63.2% | 8.1% | NOK 40.00 | NOK 32.00 | n/a | 4 |
| Feb ’25 | NOK 24.50 | NOK 35.50 +44.9% | 8.1% | NOK 40.00 | NOK 32.00 | n/a | 4 |
| Jan ’25 | NOK 25.00 | NOK 35.50 +42.0% | 8.1% | NOK 40.00 | NOK 32.00 | n/a | 4 |
| Dec ’24 | NOK 24.50 | NOK 35.50 +44.9% | 8.1% | NOK 40.00 | NOK 32.00 | n/a | 4 |
| Nov ’24 | NOK 23.05 | NOK 36.25 +57.3% | 6.3% | NOK 40.00 | NOK 34.00 | NOK 20.00 | 4 |
| Oct ’24 | NOK 24.80 | NOK 36.25 +46.2% | 6.3% | NOK 40.00 | NOK 34.00 | NOK 21.60 | 4 |
| Sep ’24 | NOK 24.55 | NOK 35.00 +42.6% | 2.3% | NOK 36.00 | NOK 34.00 | NOK 22.30 | 3 |
| Aug ’24 | NOK 24.80 | NOK 38.00 +53.2% | 5.3% | NOK 40.00 | NOK 36.00 | NOK 22.20 | 2 |
| Jul ’24 | NOK 22.75 | NOK 38.00 +67.0% | 5.3% | NOK 40.00 | NOK 36.00 | NOK 22.80 | 2 |
| Jun ’24 | NOK 22.65 | NOK 39.00 +72.2% | 3.6% | NOK 40.00 | NOK 37.00 | NOK 24.60 | 3 |
| May ’24 | NOK 24.00 | NOK 39.00 +62.5% | 3.6% | NOK 40.00 | NOK 37.00 | NOK 22.00 | 3 |
| Apr ’24 | NOK 23.95 | NOK 39.00 +62.8% | 3.6% | NOK 40.00 | NOK 37.00 | NOK 23.00 | 3 |
| Mar ’24 | NOK 27.00 | NOK 39.00 +44.4% | 3.6% | NOK 40.00 | NOK 37.00 | NOK 21.75 | 3 |
| Feb ’24 | NOK 27.35 | NOK 39.00 +42.6% | 3.6% | NOK 40.00 | NOK 37.00 | NOK 24.50 | 3 |
| Jan ’24 | NOK 27.65 | NOK 38.50 +39.2% | 3.9% | NOK 40.00 | NOK 37.00 | NOK 25.00 | 2 |
| Dec ’23 | NOK 27.75 | NOK 38.50 +38.7% | 3.9% | NOK 40.00 | NOK 37.00 | NOK 24.50 | 2 |
| Nov ’23 | NOK 27.20 | NOK 36.00 +32.4% | 11.1% | NOK 40.00 | NOK 32.00 | NOK 23.05 | 2 |
Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.