Valuation B2 Impact ASA

Stocks

Real-time Oslo Bors 05:26:37 2026-09-10 EDT			5-day change	1st Jan Change
26.20 ^NOK	+1.95%		-3.33%	+43.09%

08-28	B2 Impact Issues EUR150 Million Bond	MT
08-21	Nordea raises price target for B2 Impact to 29.9 Norwegian kroner (27.3), reiterates buy	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,217	3,043	2,709	3,707	6,744	9,531	-	-
Change	-	-27.84%	-10.98%	36.85%	81.9%	41.33%	-	-
Enterprise Value (EV) ¹	13,284	12,085	11,744	12,993	16,628	20,183	21,023	20,949
Change	-	-9.03%	-2.82%	10.64%	27.97%	21.38%	4.16%	-0.35%
P/E	7.45x	9.59x	7.82x	13.4x	11x	11.4x	10.1x	9.71x
PBR	0.85x	0.6x	0.51x	0.66x	1.18x	1.67x	1.64x	1.61x
PEG	-	-0.2x	0.5x	-0.7x	0x	0.3x	0.8x	2.47x
Capitalization / Revenue	1.39x	0.99x	0.72x	1.01x	1.79x	2.37x	2.26x	2.16x
EV / Revenue	4.38x	3.92x	3.11x	3.53x	4.42x	5.03x	4.99x	4.76x
EV / EBITDA	9.52x	8.53x	6.97x	8.17x	9.06x	10.2x	9.85x	9.33x
EV / EBIT	10.2x	9.06x	7.44x	8.66x	9.59x	10.6x	10.2x	9.68x
EV / FCF	5.77x	9.73x	5.46x	6.9x	13.4x	65x	19.7x	16.4x
FCF Yield	17.3%	10.3%	18.3%	14.5%	7.46%	1.54%	5.06%	6.08%
Dividend per Share ²	0.42	0.2	0.7	1.5	1.9	2.283	2.47	2.573
Rate of return	4.05%	2.54%	9.52%	14.9%	10.4%	8.88%	9.61%	10%
EPS ²	1.39	0.82	0.94	0.75	1.66	2.253	2.547	2.647
Distribution rate	30.2%	24.4%	74.5%	200%	114%	101%	97%	97.2%
Net sales ¹	3,036	3,085	3,775	3,683	3,759	4,015	4,216	4,403
EBITDA ¹	1,396	1,417	1,684	1,591	1,835	1,979	2,133	2,245
EBIT ¹	1,308	1,334	1,578	1,500	1,734	1,896	2,052	2,164
Net income ¹	573	326	363	277	621	842.1	951.1	989.2
Net Debt ¹	9,067	9,042	9,035	9,286	9,884	10,652	11,492	11,418
Reference price ²	10.36	7.86	7.35	10.06	18.24	25.70	25.70	25.70
Nbr of stocks (in thousands)	407,086	387,181	368,595	368,532	369,727	370,870	-	-
Announcement Date	2/10/22	2/15/23	2/15/24	2/13/25	2/12/26	-	-	-

¹NOK in Million²NOK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
B2 IMPACT ASA	11.41x	5.03x	10.2x	8.88%	1.04B
FEDERAL NATIONAL MORTGAGE ASSOCIATION	147.75x	-	-	-.--%	33.92B
FEDERAL HOME LOAN MORTGAGE CORPORATION	1576.58x	-	-	-.--%	16.91B
MITSUBISHI HC CAPITAL INC.	12.32x	4.22x	46.51x	3.87%	12.88B
POWER FINANCE CORPORATION LIMITED	5.9x	-	-	5.04%	12.19B
INDIAN RAILWAY FINANCE CORPORATION LIMITED	11.8x	-	-	4.18%	11.18B
REC LIMITED	4.87x	-	-	6.49%	8.7B
L&T FINANCE LIMITED	19.82x	15.08x	36.3x	1.19%	8.14B
ELEMENT FLEET MANAGEMENT CORP.	14.33x	-	-	2.82%	7.18B
Average	200.53x	8.11x	31.00x	3.61%	12.46B
Weighted average by Cap.	288.55x	8.27x	41.04x	2.26%