Valuation Elliptic Laboratories ASA

Stocks

Market Closed - Oslo Bors 01:45:00 21/10/26 am AEDT			5-day change	1st Jan Change
3.130 ^NOK	+4.86%		-6.01%	-53.90%

02/10	Elliptic Laboratories Announces Launch of Nine New Commercial Device Models Incorporating Its Ai Virtual Smart Sensor Platform?	CI
25/09	Elliptic Labs Signs Contract Expansion with Existing Smartphone Customer	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	2,882	2,295	1,786	1,103	714.9	377.1	-	-
Change	-	-20.36%	-22.15%	-38.24%	-35.2%	-47.25%	-	-
Enterprise Value (EV) ¹	2,681	2,129	1,697	1,046	671.8	311.3	328.6	333.9
Change	-	-20.57%	-20.32%	-38.34%	-35.79%	-53.66%	5.53%	1.63%
P/E	-252x	-71.1x	-47.3x	116x	-5.14x	-12.9x	-65.1x	58.4x
PBR	8.41x	7.04x	5.82x	3.39x	3.8x	1.79x	1.83x	1.76x
PEG	-	-0x	-2.9x	-1x	0x	0.2x	0.8x	-0x
Capitalization / Revenue	45.7x	44.1x	26.1x	8.36x	6.96x	3.79x	3.14x	2.51x
EV / Revenue	42.5x	40.9x	24.8x	7.93x	6.54x	3.13x	2.73x	2.23x
EV / EBITDA	-948x	-69.1x	-50.6x	41.7x	-32.5x	-350x	18.9x	9.3x
EV / EBIT	-241x	-50.5x	-34.1x	222x	-14.8x	-11.8x	-40.8x	38.1x
EV / FCF	-94.3x	-59x	-	-	-29.1x	-11.5x	-29.9x	167x
FCF Yield	-1.06%	-1.69%	-	-	-3.44%	-8.67%	-3.35%	0.6%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.11	-0.31	-0.36	0.09	-1.32	-0.2313	-0.0458	0.0511
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	63.04	52.06	68.32	131.9	102.7	99.54	120.3	150
EBITDA ¹	-2.829	-30.81	-33.52	25.12	-20.68	-0.8894	17.36	35.89
EBIT ¹	-11.14	-42.13	-49.74	4.71	-45.44	-26.28	-8.055	8.765
Net income ¹	-11.16	-32.04	-37.85	8.96	-139	-30.08	-6.028	6.793
Net Debt ¹	-201	-165.5	-89.72	-57.04	-43.06	-65.79	-48.56	-43.2
Reference price ²	27.750	22.050	17.040	10.480	6.790	2.985	2.985	2.985
Nbr of stocks (in thousands)	103,842	104,074	104,838	105,275	105,287	126,337	-	-
Announcement Date	10/3/22	17/2/23	15/2/24	27/2/25	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ELLIPTIC LABORATORIES ASA	-12.9x	3.13x	-350.05x	-.--%	40.06M
MICROSOFT CORPORATION	27.04x	9.99x	16.32x	0.73%	3,962B
PALANTIR TECHNOLOGIES INC.	125.16x	55.36x	90.14x	-.--%	467B
ORACLE CORPORATION	19.51x	5.64x	9.82x	1.54%	393B
PALO ALTO NETWORKS, INC.	220.13x	19.59x	57.36x	-.--%	284B
SAP SE	28.47x	5.68x	17.88x	1.34%	259B
CROWDSTRIKE HOLDINGS, INC.	2281x	38.1x	124.62x	-.--%	234B
SERVICENOW, INC.	92.2x	9.15x	24.48x	-.--%	150B
FORTINET, INC.	55.59x	14.92x	39.32x	-.--%	126B
ADOBE INC.	13.55x	3.6x	7.53x	-.--%	96.17B
Average	284.97x	16.51x	3.74x	0.36%	597B
Weighted average by Cap.	133.85x	14.60x	28.47x	0.64%