|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.181 EUR | -0.42% |
|
-5.72% | +27.53% |
| 06-25 | Nordea initiates coverage of Akastor with a Buy rating and a target price of 22 Norwegian kroner | FW |
| 06-04 | Akastor's Unit Finalizes Sale of Skandi Emerald Ship | MT |
Company Valuation: Akastor ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,450 | 2,508 | 3,172 | 3,554 | 3,031 | 3,538 | - | - |
| Change | - | 72.92% | 26.46% | 12.06% | -14.73% | 16.74% | - | - |
| Enterprise Value (EV) 1 | 2,679 | 3,728 | 4,397 | 3,505 | 3,272 | 3,558 | 3,611 | 3,645 |
| Change | - | 39.13% | 17.94% | -20.27% | -6.66% | 8.76% | 1.49% | 0.94% |
| P/E | 1.58x | -9.13x | -12x | 2.13x | -20.6x | 12.6x | -43.3x | -56.4x |
| PBR | 0.35x | 0.62x | 0.8x | 0.61x | 0.57x | 0.72x | 0.73x | 0.74x |
| PEG | - | 0x | 3.03x | -0x | 0x | -0x | 0x | 2.4x |
| Capitalization / Revenue | 1.52x | 2.37x | 11.2x | 3.85x | 7.77x | 21.6x | 27.4x | 27.2x |
| EV / Revenue | 2.81x | 3.52x | 15.6x | 3.8x | 8.39x | 21.7x | 28x | 28x |
| EV / EBITDA | - | -373x | -2,198x | 5.41x | 79.8x | -222x | -258x | -260x |
| EV / EBIT | -32.7x | -49.1x | -142x | 5.64x | -204x | -62.4x | -66.9x | -67.5x |
| EV / FCF | - | 9.94x | - | 2.15x | 99.1x | 4.09x | -68.1x | -107x |
| FCF Yield | - | 10.1% | - | 46.5% | 1.01% | 24.4% | -1.47% | -0.93% |
| Dividend per Share 2 | - | - | - | - | 0.4 | 2.4 | - | - |
| Rate of return | - | - | - | - | 3.6% | 18.5% | - | - |
| EPS 2 | 3.38 | -1.01 | -0.97 | 6.08 | -0.54 | 1.03 | -0.3 | -0.23 |
| Distribution rate | - | - | - | - | -74.1% | 233% | - | - |
| Net sales 1 | 953 | 1,059 | 282 | 922 | 390 | 164 | 129 | 130 |
| EBITDA 1 | - | -10 | -2 | 648 | 41 | -16 | -14 | -14 |
| EBIT 1 | -82 | -76 | -31 | 621 | -16 | -57 | -54 | -54 |
| Net income 1 | 919 | -276 | -264 | 1,653 | -148 | 279 | -81 | -62 |
| Net Debt 1 | 1,229 | 1,220 | 1,225 | -49 | 241 | 20 | 73 | 107 |
| Reference price 2 | 5.34 | 9.22 | 11.66 | 12.98 | 11.12 | 12.98 | 12.98 | 12.98 |
| Nbr of stocks (in thousands) | 271,610 | 272,015 | 272,015 | 273,829 | 272,558 | 272,600 | - | - |
| Announcement Date | 2/9/22 | 2/15/23 | 2/14/24 | 2/13/25 | 2/12/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.07x | 2.19x | 10.01x | 2.37% | 73.6B | |
| 19.79x | 2.5x | 13.88x | 1.53% | 60.05B | |
| 23.52x | 2.55x | 12.59x | 0.28% | 28.1B | |
| 13.4x | 1.42x | 7.74x | 2.12% | 26.87B | |
| 25.28x | 0.49x | 4.27x | 3.95% | 9.35B | |
| 22.6x | 0.81x | 7.36x | 1.99% | 6.93B | |
| 15.82x | 1.4x | 6.58x | 1.25% | 6.29B | |
| 19.28x | 5.51x | 9.56x | 2.57% | 6.27B | |
| 7.62x | 1.45x | 5.72x | 3.44% | 6.27B | |
| Average | 18.60x | 2.04x | 8.63x | 2.17% | 24.86B | |
| Weighted average by Cap. | 19.43x | 2.16x | 10.55x | 1.91% |
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
- AKAST Stock
- KY7 Stock
- Valuation Akastor ASA
Select your edition
All financial news and data tailored to specific country editions
