Company Valuation: ABBH

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 99.15 173.1 205.4 130.6 9.424 1.414
Change - 74.6% 18.64% -36.4% -92.79% -85%
Enterprise Value (EV) 1 84.68 149.4 174.6 88.14 -3.022 -2.057
Change - 76.44% 16.83% -49.51% -103.43% 31.94%
P/E - 48.4x - 18.9x - -1.73x
PBR - 1.43x - 1.54x - 0.39x
PEG - - - - - -
Capitalization / Revenue 0.63x 2.33x 19x 13x 56.1x -
EV / Revenue 0.54x 2.01x 16.1x 8.79x -18x -
EV / EBITDA 29.8x 55x -19.2x 86.2x -1.06x -
EV / EBIT -22.5x -38.5x -12.4x -21.7x 1.36x 1.11x
EV / FCF -7.8x - -3.66x 1.08x 0.05x 1.33x
FCF Yield -12.8% - -27.3% 92.2% 2,128% 75.2%
Dividend per Share 2 0.75 - - 1.5 - -
Rate of return 5.95% - - 9.04% - -
EPS 2 - 0.455 - 0.877 - -0.104
Distribution rate - - - 171% - -
Net sales 1 157.2 74.38 10.82 10.02 0.168 -
EBITDA 1 2.838 2.718 -9.072 1.023 2.86 -
EBIT 1 -3.763 -3.883 -14.02 -4.057 -2.22 -1.845
Net income 1 8.149 3.58 225.5 6.887 70.85 -0.8172
Net Debt 1 -14.46 -23.7 -30.82 -42.49 -12.45 -3.47
Reference price 2 12.6000 22.0000 26.1000 16.6000 1.2000 0.1800
Nbr of stocks (in thousands) 7,869 7,869 7,869 7,869 7,853 7,853
Announcement Date 3/10/20 5/25/21 5/2/22 2/6/23 1/18/24 1/15/25
1NOK in Million2NOK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 76.5K
12.12x1.26x5.42x2.4% 17.54B
8.02x14.98x - -.--% 15.68B
6.18x9.58x27.97x2.56% 12.08B
Average 8.77x 8.61x 16.69x 1.65% 11.33B
Weighted average by Cap. 9.12x 8.23x 14.62x 1.61%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!