Company Valuation: Voim ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 19.91 17.72 21.3 32.94 23.61 3.262
Change - -11.02% 20.18% 54.65% -28.32% -86.18%
Enterprise Value (EV) 1 59.53 38.92 34.81 44.6 36.67 20.13
Change - -34.61% -10.58% 28.13% -17.77% -45.11%
P/E -0.84x 3.6x 1.9x -4.03x 9.01x -0.23x
PBR -2.69x -7.05x 2.45x 54.8x 6.9x -0.3x
PEG - -0x 0x 0x -0x 0x
Capitalization / Revenue 0.8x 0.61x 0.61x 4.12x 0.95x 0.14x
EV / Revenue 2.39x 1.35x 1x 5.58x 1.48x 0.85x
EV / EBITDA -25.4x 2.53x 1.79x -23x 3.45x -13.2x
EV / EBIT -5.79x 4.23x 2.65x -7.31x 6.52x -3.09x
EV / FCF 23.4x 1.72x 2.31x 11.8x 66.4x -27.5x
FCF Yield 4.27% 58.2% 43.4% 8.46% 1.51% -3.63%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.18 0.0376 0.0855 -0.0624 0.02 -0.11
Distribution rate - - - - - -
Net sales 1 24.92 28.87 34.98 7.988 24.73 23.58
EBITDA 1 -2.342 15.36 19.44 -1.935 10.62 -1.528
EBIT 1 -10.29 9.208 13.12 -6.102 5.623 -6.516
Net income 1 -23.38 4.922 11.19 -8.178 2.82 -14.26
Net Debt 1 39.61 21.2 13.51 11.66 13.06 16.87
Reference price 2 0.1521 0.1353 0.1626 0.2515 0.1803 0.0249
Nbr of stocks (in thousands) 130,970 130,970 130,970 130,970 130,970 130,970
Announcement Date 29/4/21 20/4/22 19/4/23 17/4/24 24/4/25 30/4/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 7.07M
22.37x2.41x10.99x2.13% 81.64B
20.64x2.59x14.29x1.48% 61.65B
24.9x2.72x13.42x0.26% 29.93B
14.83x1.54x8.39x1.93% 29.57B
27.61x0.53x4.57x3.69% 10.12B
23.22x0.87x7.58x1.86% 7.4B
7.01x1.45x5.86x3.15% 6.6B
17.23x1.46x6.86x1.2% 6.59B
30.07x5.83x10.5x3.33% 6.08B
Average 20.88x 2.15x 9.16x 2.12% 23.96B
Weighted average by Cap. 21.19x 2.29x 11.18x 1.8%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA