Valuation NorAm Drilling Company AS Norwegian OTC

Stocks

End-of-day quote Norwegian OTC Other stock markets 07/10/2022			5-day change	1st Jan Change
43.90 ^NOK	+9.75%		+9.75%	+387.78%

10/06	Noram Drilling AS Announces Monthly Cash Distribution for June 2026, Payable on or About June 26, 2026	CI
29/05	NorAm Drilling AS, Q1 2026 Earnings Call, May 28, 2026

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	1,685	-	-
Change	-	1,061.87%	-27.69%	-18.08%	-1.35%	17.88%	-	-
Enterprise Value (EV) ¹	210.5	2,312	1,641	1,356	1,330	1,620	1,620	1,620
Change	-	998.22%	-29.02%	-17.38%	-1.91%	21.83%	-0.03%	0%
P/E	-1.16x	16.8x	9.07x	60.1x	10.1x	11.4x	7.1x	6.49x
PBR	-	-	2.18x	2.21x	2.66x	3.51x	3.56x	3.79x
PEG	-	-0x	0.3x	-0.7x	0x	2.26x	0.1x	0.69x
Capitalization / Revenue	-	2.51x	1.42x	1.26x	1.48x	1.59x	1.52x	1.47x
EV / Revenue	-	2.37x	1.32x	1.18x	1.37x	1.52x	1.46x	1.42x
EV / EBITDA	-	8.66x	3.78x	5.05x	6.95x	6.74x	4.96x	4.57x
EV / EBIT	-	32.8x	7.05x	28.5x	10x	8.77x	5.96x	5.4x
EV / FCF	-	17.8x	3.76x	10.3x	-	11x	6.49x	5.31x
FCF Yield	-	5.61%	26.6%	9.67%	-	9.12%	15.4%	18.8%
Dividend per Share ²	-	-	-	-	-	4.066	5.849	6.412
Rate of return	-	-	-	-	-	10.5%	15%	16.5%
EPS ²	-7.784	3.376	4.521	0.5571	3.255	3.419	5.476	5.994
Distribution rate	-	-	-	-	-	119%	107%	107%
Net sales ¹	-	976.5	1,244	1,149	968.1	1,063	1,111	1,144
EBITDA ¹	-	267	434.2	268.5	191.5	240.2	326.3	354.4
EBIT ¹	-	70.43	232.8	47.6	132.4	184.8	271.9	300.1
Net income ¹	-181	30.47	198.9	25.11	141.8	147.8	235.8	259.3
Net Debt ¹	-	-134	-127.6	-93.05	-99.41	-64.68	-65.2	-65.2
Reference price ²	9.00	56.70	41.00	33.50	33.00	38.90	38.90	38.90
Nbr of stocks (in thousands)	23,392	43,141	43,141	43,255	43,318	43,318	-	-
Announcement Date	25/5/22	20/2/23	22/2/24	19/2/25	19/2/26	-	-	-

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.($)
ADNOC DRILLING COMPANY	17.14x	5.4x	12.16x	4.33%	25.25B
CHINA OILFIELD SERVICES LIMITED	5.82x	0.71x	2.81x	5.53%	6.21B
NOBLE CORPORATION PLC	25.81x	2.55x	7.7x	5.25%	6.08B
TRANSOCEAN LTD.	26.94x	2.55x	7.29x	-.--%	5.63B
ADES HOLDING COMPANY	20.5x	4.01x	8.35x	2.8%	5.43B
VALARIS LIMITED	21.28x	2.64x	10.96x	-.--%	5.16B
SINOPEC OILFIELD SERVICE CORPORATION	13.34x	0.51x	4.92x	3.37%	4.47B
PATTERSON-UTI ENERGY, INC.	-73.43x	0.95x	4.97x	4.19%	3.63B
HELMERICH & PAYNE, INC.	-22.37x	1.23x	5.69x	3.07%	3.33B
Average	3.89x	2.28x	7.21x	3.17%	7.24B
Weighted average by Cap.	11.01x	3.31x	8.79x	3.55%