|
Market Closed -
Oslo Bors
02:45:00 31/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 132.00 NOK | -1.05% |
|
+3.29% | +38.58% |
| 24/10 | DOF Group to Sell Subsea Construction Vessel | MT |
| 22/10 | DOF Group Lands Subsea Installation Deal in Africa | MT |
Company Valuation: DOF Group ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 298.5 | 1,830 | 2,337 | 3,534 | - | - |
| Change | - | 513.03% | 27.74% | 51.21% | - | - |
| Enterprise Value (EV) 1 | 1,374 | 2,881 | 3,658 | 4,875 | 4,862 | 4,898 |
| Change | - | 109.65% | 26.99% | 33.25% | -0.26% | 0.75% |
| P/E | 2.39x | 8.16x | 5.02x | 7.72x | 7.93x | 7.88x |
| PBR | 1x | 0.94x | 1.15x | 1.65x | 1.62x | 1.58x |
| PEG | - | -0.1x | 0x | -4.52x | -3.06x | 13.07x |
| Capitalization / Revenue | 0.23x | 1.21x | 1.16x | 1.55x | 1.58x | 1.56x |
| EV / Revenue | 1.08x | 1.9x | 1.82x | 2.14x | 2.17x | 2.16x |
| EV / EBITDA | 2.92x | 5.45x | 4.6x | 5.24x | 5.42x | 5.4x |
| EV / EBIT | 2.77x | 6.29x | 6.51x | 7.98x | 7.86x | 7.85x |
| EV / FCF | 24.7x | 8.76x | 9.38x | 13.8x | 11.6x | 12.2x |
| FCF Yield | 4.06% | 11.4% | 10.7% | 7.22% | 8.63% | 8.23% |
| Dividend per Share 2 | - | - | 1.3 | 1.558 | 1.637 | 1.62 |
| Rate of return | - | - | 13.7% | 10.9% | 11.4% | 11.3% |
| EPS 2 | 2.344 | 0.91 | 1.89 | 1.858 | 1.809 | 1.82 |
| Distribution rate | - | - | 68.8% | 83.8% | 90.4% | 89% |
| Net sales 1 | 1,271 | 1,513 | 2,014 | 2,279 | 2,239 | 2,269 |
| EBITDA 1 | 470.7 | 529 | 796 | 930.1 | 896.3 | 907.3 |
| EBIT 1 | 496.2 | 458 | 562 | 611.1 | 618.5 | 624.3 |
| Net income 1 | 393.7 | 178 | 467 | 446.3 | 436.3 | 438.1 |
| Net Debt 1 | 1,076 | 1,051 | 1,321 | 1,340 | 1,328 | 1,364 |
| Reference price 2 | 5.59 | 7.43 | 9.49 | 14.35 | 14.35 | 14.35 |
| Nbr of stocks (in thousands) | 53,373 | 246,279 | 246,279 | 246,279 | - | - |
| Announcement Date | 22/2/24 | 24/2/25 | 19/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.75x | 2.14x | 5.25x | 10.82% | 3.55B | |
| 23.31x | 2.36x | 10.93x | 2.18% | 79.43B | |
| 19.98x | 2.26x | 12.7x | 1.69% | 54.13B | |
| 16.17x | 2.24x | 9.78x | 4.59% | 30.85B | |
| 15.49x | 1.53x | 8.59x | 1.9% | 29.69B | |
| 21.67x | 2.37x | 11.72x | 0.3% | 26.26B | |
| 26.29x | 4.3x | 17.04x | 1.1% | 13.49B | |
| 13.61x | 1.3x | 5.45x | 3.61% | 10.54B | |
| 32.09x | 0.53x | 4.68x | 3.64% | 9.83B | |
| 22.33x | 0.82x | 7.15x | 2.11% | 6.9B | |
| Average | 19.87x | 1.99x | 9.33x | 3.19% | 26.47B | |
| Weighted average by Cap. | 20.62x | 2.18x | 10.66x | 2.31% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- DOFG Stock
- Valuation DOF Group ASA
Select your edition
All financial news and data tailored to specific country editions
