|
Real-time Estimate
Tradegate
01:54:45 15/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 4.433 EUR | -0.72% |
|
+9.07% | +64.51% |
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 | 2,068 | - | - |
| Change | - | 1,061.87% | -27.69% | -18.08% | -1.35% | 44.68% | - | - |
| Enterprise Value (EV) 1 | 210.5 | 2,312 | 1,641 | 1,356 | 1,330 | 1,996 | 2,003 | 2,003 |
| Change | - | 998.22% | -29.02% | -17.38% | -1.91% | 50.06% | 0.34% | 0% |
| P/E | -1.16x | 16.8x | 9.07x | 60.1x | 10.1x | 11x | 8.66x | 7.88x |
| PBR | - | - | 2.18x | 2.21x | 2.66x | 4.09x | 4.14x | 4.41x |
| PEG | - | -0x | 0.3x | -0.7x | 0x | 0.3x | 0.3x | 0.79x |
| Capitalization / Revenue | - | 2.51x | 1.42x | 1.26x | 1.48x | 1.91x | 1.75x | 1.7x |
| EV / Revenue | - | 2.37x | 1.32x | 1.18x | 1.37x | 1.85x | 1.69x | 1.64x |
| EV / EBITDA | - | 8.66x | 3.78x | 5.05x | 6.95x | 7.9x | 6.05x | 5.55x |
| EV / EBIT | - | 32.8x | 7.05x | 28.5x | 10x | 10.1x | 7.31x | 6.59x |
| EV / FCF | - | 17.8x | 3.76x | 10.3x | - | 12.7x | 7.86x | 6.59x |
| FCF Yield | - | 5.61% | 26.6% | 9.67% | - | 7.86% | 12.7% | 15.2% |
| Dividend per Share 2 | - | - | - | - | - | 4.92 | 5.948 | 6.546 |
| Rate of return | - | - | - | - | - | 10.3% | 12.5% | 13.7% |
| EPS 2 | -7.784 | 3.376 | 4.521 | 0.5571 | 3.255 | 4.351 | 5.508 | 6.056 |
| Distribution rate | - | - | - | - | - | 113% | 108% | 108% |
| Net sales 1 | - | 976.5 | 1,244 | 1,149 | 968.1 | 1,081 | 1,184 | 1,220 |
| EBITDA 1 | - | 267 | 434.2 | 268.5 | 191.5 | 252.5 | 331.1 | 360.9 |
| EBIT 1 | - | 70.43 | 232.8 | 47.6 | 132.4 | 197.2 | 274 | 303.8 |
| Net income 1 | -181 | 30.47 | 198.9 | 25.11 | 141.8 | 190.3 | 240.6 | 265.6 |
| Net Debt 1 | - | -134 | -127.6 | -93.05 | -99.41 | -72.22 | -65.52 | -65.52 |
| Reference price 2 | 9.00 | 56.70 | 41.00 | 33.50 | 33.00 | 47.70 | 47.70 | 47.70 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.51x | 5.24x | 11.83x | 4.5% | 24.38B | |
| 62.58x | 2.96x | 9.63x | 4.61% | 6.93B | |
| 18.06x | 2.67x | 7.56x | -.--% | 6.31B | |
| 24.69x | 2.94x | 12.77x | -.--% | 5.94B | |
| 20.48x | 3.74x | 7.83x | 2.92% | 4.75B | |
| -242.53x | 1.06x | 5.47x | 3.47% | 4.39B | |
| -71.44x | 1.35x | 5.99x | 2.61% | 3.91B | |
| 79.08x | 2.1x | 7.38x | -.--% | 3.06B | |
| 10.23x | 3.16x | 5.88x | 9.11% | 2.64B | |
| Average | -9.15x | 2.80x | 8.26x | 3.03% | 6.92B | |
| Weighted average by Cap. | 1.91x | 3.61x | 9.65x | 3.29% |
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
- TM9 Stock
- Valuation NorAm Drilling
Select your edition
All financial news and data tailored to specific country editions
