|
Market Closed -
Oslo Bors
02:45:00 04/11/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 133.00 NOK | -0.89% |
|
-7.70% | +45.12% |
| 26/10 | Fearnley raises target price for TGS to 180 Norwegian kroner (160), reiterates buy - BN | FW |
| 26/10 | Pareto Securities lowers target price for TGS to 140 Norwegian kroner (150), reiterates hold | FW |
Company Valuation: TGS ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,115 | 1,668 | 1,706 | 1,956 | 1,794 | 2,821 | - | - |
| Change | - | 49.61% | 2.3% | 14.68% | -8.3% | 57.25% | - | - |
| Enterprise Value (EV) 1 | 932.4 | 1,479 | 1,595 | 2,445 | 2,221 | 3,226 | 3,190 | 3,143 |
| Change | - | 58.65% | 7.8% | 53.36% | -9.17% | 45.24% | -1.1% | -1.49% |
| P/E | -20.9x | 18.4x | 76.7x | 19.2x | 101x | 14.8x | 12.6x | 10.7x |
| PBR | 1x | 1.34x | 1.34x | 0.94x | 0.91x | 1.43x | 1.38x | 1.34x |
| PEG | - | -0x | -1x | 0x | -1.2x | 0x | 0.7x | 0.6x |
| Capitalization / Revenue | 3.61x | 2.33x | 2.15x | 1.48x | 1.17x | 1.85x | 1.76x | 1.68x |
| EV / Revenue | 3.02x | 2.06x | 2.01x | 1.86x | 1.45x | 2.12x | 1.99x | 1.87x |
| EV / EBITDA | 4.76x | 2.75x | 4.15x | 3.52x | 2.48x | 3.72x | 3.21x | 2.96x |
| EV / EBIT | -5.77x | 11.3x | 29.9x | 12.5x | 12.2x | 10.3x | 8.86x | 7.55x |
| EV / FCF | 6.28x | 21x | 10.2x | 10.7x | 5.69x | 14x | 15.1x | 12x |
| FCF Yield | 15.9% | 4.76% | 9.83% | 9.36% | 17.6% | 7.15% | 6.61% | 8.3% |
| Dividend per Share 2 | 0.56 | 0.56 | 0.56 | 0.56 | 0.62 | 0.6092 | 0.6814 | 0.9067 |
| Rate of return | 5.83% | 4.18% | 4.3% | 5.62% | 6.79% | 4.21% | 4.71% | 6.27% |
| EPS 2 | -0.46 | 0.73 | 0.17 | 0.52 | 0.09 | 0.9808 | 1.153 | 1.357 |
| Distribution rate | -122% | 76.7% | 329% | 108% | 689% | 62.1% | 59.1% | 66.8% |
| Net sales 1 | 308.9 | 716.6 | 794.3 | 1,318 | 1,527 | 1,525 | 1,607 | 1,682 |
| EBITDA 1 | 196 | 538.9 | 383.9 | 694.2 | 896.2 | 866.4 | 993.9 | 1,062 |
| EBIT 1 | -161.6 | 130.7 | 53.3 | 195.5 | 182.4 | 313.1 | 360 | 416.1 |
| Net income 1 | -54.11 | 86.67 | 21.65 | 94.22 | 18.3 | 196.1 | 249.2 | 309.6 |
| Net Debt 1 | -182.3 | -188.5 | -111.5 | 488.9 | 427 | 404.7 | 369.1 | 321.6 |
| Reference price 2 | 9.60 | 13.40 | 13.04 | 9.97 | 9.13 | 14.47 | 14.47 | 14.47 |
| Nbr of stocks (in thousands) | 116,107 | 124,469 | 130,862 | 196,213 | 196,459 | 196,756 | - | - |
| Announcement Date | 10/2/22 | 9/2/23 | 15/2/24 | 20/2/25 | 12/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.75x | 2.13x | 3.75x | 4.21% | 2.85B | |
| 22.66x | 2.3x | 10.65x | 2.25% | 77.21B | |
| 19.45x | 2.22x | 12.44x | 1.75% | 52.68B | |
| 15.65x | 2.16x | 9.43x | 4.74% | 29.85B | |
| 15.01x | 1.49x | 8.32x | 1.97% | 28.63B | |
| 21.13x | 2.34x | 11.56x | 0.3% | 26B | |
| 26.55x | 4.34x | 17.12x | 1.08% | 13.7B | |
| 13.16x | 1.25x | 5.26x | 3.73% | 10.19B | |
| 31.12x | 0.51x | 4.53x | 3.75% | 9.56B | |
| 20.86x | 0.79x | 6.84x | 2.19% | 6.66B | |
| Average | 20.03x | 1.95x | 8.99x | 2.6% | 25.73B | |
| Weighted average by Cap. | 20.20x | 2.14x | 10.44x | 2.28% |
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
- TGS Stock
- Valuation TGS ASA
Select your edition
All financial news and data tailored to specific country editions
