|
Real-time Estimate
Tradegate
05:56:31 08/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 8.578 EUR | +1.76% |
|
-0.41% | -10.56% |
| 05/10 | Aktiespararna sees upside in Orkla, but stops at hold | FW |
| 22/09 | Orkla executive buys shares for nearly 0.5m Norwegian kroner | FW |
Company Valuation: Orkla ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 88,000 | 70,737 | 78,651 | 98,263 | 111,353 | 87,614 | - | - |
| Change | - | -19.62% | 11.19% | 24.94% | 13.32% | -21.32% | - | - |
| Enterprise Value (EV) 1 | 101,207 | 88,337 | 98,434 | 115,156 | 126,051 | 105,356 | 105,170 | 104,410 |
| Change | - | -12.72% | 11.43% | 16.99% | 9.46% | -16.42% | -0.18% | -0.72% |
| P/E | 18.3x | 14.1x | 15.1x | 16.2x | 9.8x | 13.9x | 13.2x | 12.4x |
| PBR | 2.29x | 1.7x | 1.74x | 2.04x | 2.3x | 1.97x | 1.89x | 1.77x |
| PEG | - | 3.09x | 4.48x | 1x | 0.1x | -0.3x | 2.7x | 1.85x |
| Capitalization / Revenue | 1.74x | 1.21x | 1.16x | 1.39x | 1.56x | 1.24x | 1.21x | 1.16x |
| EV / Revenue | 2.01x | 1.51x | 1.45x | 1.63x | 1.76x | 1.49x | 1.45x | 1.39x |
| EV / EBITDA | 12.3x | 9.14x | 10.3x | 10.7x | 12.8x | 10.5x | 10.1x | 9.61x |
| EV / EBIT | 17.7x | 12.8x | 15.8x | 15.7x | 17.8x | 14.3x | 13.6x | 12.8x |
| EV / FCF | 27x | 36x | 22.7x | 15x | 18.5x | 16.1x | 16.8x | 14.4x |
| FCF Yield | 3.7% | 2.78% | 4.4% | 6.66% | 5.42% | 6.23% | 5.96% | 6.96% |
| Dividend per Share 2 | 3 | 3 | 3 | 4 | 6 | 4.987 | 4.643 | 5.054 |
| Rate of return | 3.4% | 4.23% | 3.81% | 4.07% | 5.33% | 5.47% | 5.1% | 5.55% |
| EPS 2 | 4.82 | 5.04 | 5.21 | 6.06 | 11.48 | 6.567 | 6.888 | 7.351 |
| Distribution rate | 62.2% | 59.5% | 57.6% | 66% | 52.3% | 75.9% | 67.4% | 68.8% |
| Net sales 1 | 50,441 | 58,391 | 67,797 | 70,656 | 71,547 | 70,590 | 72,605 | 75,227 |
| EBITDA 1 | 8,232 | 9,668 | 9,578 | 10,744 | 9,818 | 10,002 | 10,413 | 10,859 |
| EBIT 1 | 5,730 | 6,897 | 6,234 | 7,351 | 7,086 | 7,352 | 7,754 | 8,173 |
| Net income 1 | 4,808 | 5,019 | 5,196 | 6,057 | 11,473 | 6,378 | 6,521 | 6,910 |
| Net Debt 1 | 13,207 | 17,600 | 19,783 | 16,893 | 14,698 | 17,742 | 17,556 | 16,796 |
| Reference price 2 | 88.36 | 70.94 | 78.84 | 98.35 | 112.50 | 91.10 | 91.10 | 91.10 |
| Nbr of stocks (in thousands) | 995,929 | 997,144 | 997,605 | 999,118 | 989,802 | 961,731 | - | - |
| Announcement Date | 10/2/22 | 14/2/23 | 8/2/24 | 13/2/25 | 12/2/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.77x | 2.71x | 13.54x | 4.18% | 233B | |
| 18.55x | 2.41x | 14.37x | 3.45% | 76.09B | |
| 15.88x | 1.65x | 9.4x | 3.99% | 42.63B | |
| 15.22x | 0.54x | 9.74x | 2.54% | 39.62B | |
| 19.46x | 2.98x | 12.12x | 3.59% | 32.31B | |
| 36.77x | 3.17x | 18.48x | 1.01% | 32.44B | |
| 25.03x | 5.24x | 16.69x | 3.35% | 28.38B | |
| 61.81x | 9.49x | 39.36x | 1.23% | 26.71B | |
| -7.76x | 1.75x | 8.73x | 7.28% | 26.12B | |
| Average | 22.75x | 3.33x | 15.83x | 3.4% | 59.68B | |
| Weighted average by Cap. | 20.99x | 2.89x | 14.48x | 3.67% |
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
- ORK Stock
- OKL Stock
- Valuation Orkla ASA
Select your edition
All financial news and data tailored to specific country editions
