|
Real-time
Oslo Bors
07:37:48 01/10/26 pm AEST
|
5-day change | 1st Jan Change | ||
| 74.90 NOK | +1.35% |
|
+1.49% | -3.85% |
| 04:47pm | SB1 Markets raises target price for Pexip to 100 Norwegian kroner (90), reiterates buy | FW |
| 14/08 | SEB raises Pexip target price to 88 Norwegian kroner (85), reiterates hold | FW |
Company Valuation: Pexip Holding ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,232 | 1,297 | 2,626 | 4,460 | 7,983 | 7,714 | - | - |
| Change | - | -69.34% | 102.38% | 69.84% | 79% | -3.37% | - | - |
| Enterprise Value (EV) 1 | 3,548 | 966.3 | 2,153 | 3,895 | 7,432 | 7,137 | 7,081 | 7,060 |
| Change | - | -72.77% | 122.81% | 80.92% | 90.81% | -3.97% | -0.79% | -0.3% |
| P/E | -26.8x | -4.96x | -32.8x | 39.2x | 33.3x | 25.1x | 20.3x | 17x |
| PBR | 2.24x | 0.84x | 1.74x | 2.78x | 5.28x | 5.58x | 5.65x | 5.61x |
| PEG | - | -0.1x | 0.5x | -0x | 0x | 1x | 0.9x | 0.9x |
| Capitalization / Revenue | 5.25x | 1.5x | 2.64x | 3.99x | 6.5x | 5.75x | 5.07x | 4.5x |
| EV / Revenue | 4.4x | 1.11x | 2.17x | 3.48x | 6.05x | 5.32x | 4.65x | 4.12x |
| EV / EBITDA | -28.5x | -5.25x | 21x | 20.4x | 23.9x | 16.1x | 13.4x | 11.1x |
| EV / EBIT | -17.9x | -2.68x | -22.3x | 35.6x | 28.7x | 18.2x | 14.9x | 12.3x |
| EV / FCF | -18.6x | - | 20.6x | 20.6x | 20.7x | 15.4x | 14.4x | 14x |
| FCF Yield | -5.37% | - | 4.86% | 4.86% | 4.83% | 6.51% | 6.93% | 7.17% |
| Dividend per Share 2 | - | - | 0.6 | 2.5 | 4 | 4.069 | 4.033 | 4.748 |
| Rate of return | - | - | 2.32% | 5.69% | 5.13% | 5.51% | 5.46% | 6.42% |
| EPS 2 | -1.53 | -2.58 | -0.79 | 1.12 | 2.34 | 2.946 | 3.645 | 4.345 |
| Distribution rate | - | - | -75.9% | 223% | 171% | 138% | 111% | 109% |
| Net sales 1 | 805.5 | 867.1 | 993.6 | 1,119 | 1,228 | 1,343 | 1,522 | 1,713 |
| EBITDA 1 | -124.3 | -184 | 102.4 | 190.8 | 311.1 | 444.1 | 530 | 633.4 |
| EBIT 1 | -198 | -360.4 | -96.76 | 109.5 | 258.5 | 391.6 | 474 | 573.7 |
| Net income 1 | -157.3 | -262.2 | -79.79 | 117.9 | 248.3 | 309.1 | 379.7 | 454.6 |
| Net Debt 1 | -684.3 | -331.2 | -472.9 | -564.5 | -550.6 | -576.5 | -632.9 | -653.9 |
| Reference price 2 | 41.00 | 12.80 | 25.90 | 43.90 | 77.90 | 73.90 | 73.90 | 73.90 |
| Nbr of stocks (in thousands) | 103,232 | 101,365 | 101,382 | 101,587 | 102,477 | 104,382 | - | - |
| Announcement Date | 10/2/22 | 14/2/23 | 14/2/24 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 25.08x | 5.32x | 16.07x | 5.51% | 804M | |
| 26.04x | 9.62x | 15.73x | 0.77% | 3,809B | |
| 122.44x | 53.43x | 86.72x | -.--% | 449B | |
| 20.67x | 5.89x | 10.32x | 1.45% | 416B | |
| 252.08x | 22.5x | 65.87x | -.--% | 325B | |
| 2647.5x | 44.38x | 142.94x | -.--% | 272B | |
| 26.28x | 5.27x | 16.62x | 1.44% | 243B | |
| 86.75x | 8.42x | 22.54x | -.--% | 139B | |
| 57.81x | 15.57x | 41.01x | -.--% | 131B | |
| 18.54x | 11.83x | 14.1x | -.--% | 97.19B | |
| Average | 328.32x | 18.22x | 43.19x | 0.92% | 588.2B | |
| Weighted average by Cap. | 168.62x | 14.98x | 30.15x | 0.66% |
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
- PEXIP Stock
- Valuation Pexip Holding ASA
Select your edition
All financial news and data tailored to specific country editions
