Valuation Borgestad ASA London S.E.

Stocks

Market Closed - London S.E. Other stock markets 02:04:03 18/05/18 am AEST			5-day change	1st Jan Change
60.00 ^NOK	-96.55%		+273.83%	+231.49%

01/06	Purchase price in Borgestad buyback offer fixed to NOK 17 per share	RE
27/05	Borgestad: initiation of offer to buy back own shares	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	118.6	213.5	475.4	708.3	683.7	573.3	-	-
Change	-	80%	122.71%	48.97%	-3.47%	-16.15%	-	-
Enterprise Value (EV) ¹	890.6	826.2	691.5	839.7	930.6	725.3	699.3	666.3
Change	-	-7.23%	-16.3%	21.42%	10.83%	-22.06%	-3.58%	-4.72%
P/E	-28.2x	-1.65x	-3.08x	15.7x	-488x	5.24x	4.5x	4.52x
PBR	-	-	-	-	-	-	-	-
PEG	-	-0x	0x	-0x	5x	-0x	0.3x	-16.41x
Capitalization / Revenue	0.13x	0.23x	0.42x	0.61x	0.61x	0.52x	0.5x	0.49x
EV / Revenue	0.94x	0.89x	0.61x	0.72x	0.83x	0.66x	0.61x	0.57x
EV / EBITDA	11.4x	16x	5.93x	6.04x	7.8x	6.78x	6.03x	5.55x
EV / EBIT	19.8x	-11.7x	7.39x	8.05x	11.7x	10.7x	8.96x	8.23x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-13.2	-34	-4.4	1.29	-0.04	3.12	3.63	3.62
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	944.1	933.3	1,141	1,169	1,126	1,101	1,139	1,174
EBITDA ¹	78.28	51.51	116.6	139.1	119.2	107	116	120
EBIT ¹	45.01	-70.6	93.56	104.3	79.4	68	78	81
Net income ¹	-4.17	-130.1	-36	45.23	-1.551	109	30	35
Net Debt ¹	772	612.7	216.1	131.4	246.9	152	126	93
Reference price ²	372.80	56.00	13.56	20.20	19.50	16.35	16.35	16.35
Nbr of stocks (in thousands)	318	3,812	35,062	35,062	35,062	35,062	-	-
Announcement Date	18/2/22	17/2/23	16/2/24	28/2/25	26/2/26	-	-	-

¹NOK in Million²NOK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
MITSUBISHI ESTATE CO., LTD.	21.07x	4.29x	17.6x	1.19%	31.25B
EMAAR PROPERTIES	5.74x	0.67x	1.37x	8.7%	27.67B
MITSUI FUDOSAN CO., LTD.	14.27x	3.1x	14.88x	2.46%	25.64B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.33x	6.87x	18.44x	1.4%	21.75B
DLF LIMITED	32.18x	15.26x	49.41x	1.28%	17.3B
ALDAR PROPERTIES	7.4x	1.64x	5.3x	2.98%	16.63B
AZRIELI GROUP LTD.	9.53x	28.06x	-	2.31%	16.35B
HONGKONG LAND HOLDINGS LIMITED	27.06x	11.07x	26.73x	3.71%	15.3B
Average	16.57x	8.87x	19.10x	3%	21.49B
Weighted average by Cap.	16.09x	7.57x	17.50x	3.13%