An equity research report on Norwegian Air Shuttle (NAS.OL) covering the post-restructuring period from June 2021 to February 2026. Two Python scripts pull live market and financial data via yfinance, compute performance and valuation metrics, and generate all charts used in the report.
Performance script computes daily and cumulative returns, 21-day rolling annualised volatility, 252-day rolling Sharpe ratio (Rf = 4%), RSI with Wilder smoothing, and drawdown from peak.
Valuation script computes P/E (static, trailing, forward), P/B, P/S, EV/EBITDA, FCF yield, ROE, ROIC, operating margin, debt-to-equity, net debt/EBITDA, interest coverage, free cash flow, and FCF conversion. Outputs combined multi-panel charts and a summary table.
| Metric | Value |
|---|---|
| Cumulative return (Jun 2021–Feb 2026) | ~60% |
| Max drawdown | -50% |
| Operating margin (2025) | ~9% |
| ROIC (2025) | ~22% |
| P/E (static) | 6.69 |
| EV/EBITDA | 3.10 |
| Net debt/EBITDA trend | 0.83x → 1.43x |
| FCF yield | 16.8% |
The report benchmarks Norwegian against Ryanair, IAG, easyJet, and Wizz Air on P/E and EV/EBITDA, with sector-level data from Damodaran's January 2026 datasets. All peer data is sourced and footnoted in the PDF.
All data sourced from yfinance (occasional inconsistencies noted). No programmatic peer comparison—peer multiples were sourced separately. Sample covers only the post-restructuring period (~4.5 years), which may not represent a full economic cycle.