|
Market Closed -
Oslo Bors
02:45:00 13/11/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 44.40 NOK | -1.55% |
|
-0.34% | +34.55% |
Company Valuation: NorAm Drilling
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 210.5 | 2,446 | 1,769 | 1,449 | 1,429 | 1,925 | - | - |
| Change | - | 1,061.87% | -27.69% | -18.08% | -1.35% | 34.67% | - | - |
| Enterprise Value (EV) 1 | 210.5 | 2,312 | 1,641 | 1,356 | 1,330 | 1,839 | 1,853 | 1,853 |
| Change | - | 998.22% | -29.02% | -17.38% | -1.91% | 38.26% | 0.74% | 0% |
| P/E | -1.16x | 16.8x | 9.07x | 60.1x | 10.1x | 10.6x | 8.04x | 7.31x |
| PBR | - | - | 2.18x | 2.21x | 2.66x | 3.56x | 3.72x | 3.95x |
| PEG | - | -0x | 0.3x | -0.7x | 0x | 0.4x | 0.2x | 0.74x |
| Capitalization / Revenue | - | 2.51x | 1.42x | 1.26x | 1.48x | 1.71x | 1.58x | 1.53x |
| EV / Revenue | - | 2.37x | 1.32x | 1.18x | 1.37x | 1.63x | 1.52x | 1.48x |
| EV / EBITDA | - | 8.66x | 3.78x | 5.05x | 6.95x | 7.35x | 5.59x | 5.12x |
| EV / EBIT | - | 32.8x | 7.05x | 28.5x | 10x | 9.42x | 6.74x | 6.08x |
| EV / FCF | - | 17.8x | 3.76x | 10.3x | - | 11.7x | 7.27x | 6.1x |
| FCF Yield | - | 5.61% | 26.6% | 9.67% | - | 8.53% | 13.8% | 16.4% |
| Dividend per Share 2 | - | - | - | - | - | 4.469 | 5.965 | 6.562 |
| Rate of return | - | - | - | - | - | 10.1% | 13.4% | 14.8% |
| EPS 2 | -7.784 | 3.376 | 4.521 | 0.5571 | 3.255 | 4.176 | 5.526 | 6.074 |
| Distribution rate | - | - | - | - | - | 107% | 108% | 108% |
| Net sales 1 | - | 976.5 | 1,244 | 1,149 | 968.1 | 1,126 | 1,220 | 1,255 |
| EBITDA 1 | - | 267 | 434.2 | 268.5 | 191.5 | 250.2 | 331.7 | 361.5 |
| EBIT 1 | - | 70.43 | 232.8 | 47.6 | 132.4 | 195.3 | 274.7 | 304.6 |
| Net income 1 | -181 | 30.47 | 198.9 | 25.11 | 141.8 | 182.7 | 241.4 | 266.3 |
| Net Debt 1 | - | -134 | -127.6 | -93.05 | -99.41 | -86.19 | -72.5 | -72.5 |
| Reference price 2 | 9.00 | 56.70 | 41.00 | 33.50 | 33.00 | 44.40 | 44.40 | 44.40 |
| Nbr of stocks (in thousands) | 23,392 | 43,141 | 43,141 | 43,255 | 43,318 | 43,358 | - | - |
| Announcement Date | 25/5/22 | 20/2/23 | 22/2/24 | 19/2/25 | 19/2/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 10.63x | 1.63x | 7.35x | 10.07% | 201M | |
| 17.61x | 5.54x | 12.51x | 4.81% | 25.39B | |
| 6.39x | 0.8x | 3.26x | 5.25% | 7.04B | |
| -150.66x | 2.89x | 9.62x | 4.7% | 6.8B | |
| 17.59x | 2.63x | 7.48x | -.--% | 5.94B | |
| 30.77x | 2.72x | 12.11x | -.--% | 5.6B | |
| 23.8x | 3.98x | 8.26x | 2.5% | 5B | |
| 15.08x | 0.51x | 4.9x | 2.98% | 4.52B | |
| 360.35x | 0.96x | 4.94x | 3.75% | 4.05B | |
| -66.09x | 1.3x | 5.76x | 2.74% | 3.71B | |
| Average | 26.55x | 2.30x | 7.62x | 3.68% | 7B | |
| Weighted average by Cap. | 16.81x | 3.34x | 9.15x | 3.58% |
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
- NORAM Stock
- Valuation NorAm Drilling
Select your edition
All financial news and data tailored to specific country editions
