Valuation B2 Impact ASA

Stocks

Market Closed - Oslo Bors Other stock markets 10:45:00 2026-07-29 EDT			5-day change	1st Jan Change
23.80 ^NOK	-1.45%		-0.63%	+30.48%

07-13	Alfred Berg Nordic High Yield rose 0.21 percent in June, tight credit spreads and strong rate support	FW
07-09	Lannebo Corporate Bond Fund rose 0.7 percent in June, participated in offerings from Noba and Bonava	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	8,827	-	-
Change	-	-27.84%	-10.98%	36.85%	81.9%	30.89%	-	-
Enterprise Value (EV) ¹	13,284	12,085	11,744	12,993	16,628	19,101	19,710	20,033
Change	-	-9.03%	-2.82%	10.64%	27.97%	14.88%	3.18%	1.64%
P/E	7.45x	9.59x	7.82x	13.4x	11x	11.2x	9.94x	9.62x
PBR	0.85x	0.6x	0.51x	0.66x	1.18x	1.58x	1.54x	1.53x
PEG	-	-0.2x	0.5x	-0.7x	0x	0.4x	0.8x	2.92x
Capitalization / Revenue	1.39x	0.99x	0.72x	1.01x	1.79x	2.25x	2.14x	2.07x
EV / Revenue	4.38x	3.92x	3.11x	3.53x	4.42x	4.88x	4.77x	4.69x
EV / EBITDA	9.52x	8.53x	6.97x	8.17x	9.06x	9.75x	9.42x	9.23x
EV / EBIT	10.2x	9.06x	7.44x	8.66x	9.59x	10.2x	9.82x	9.6x
EV / FCF	5.77x	9.73x	5.46x	6.9x	13.4x	56.4x	20.6x	17.4x
FCF Yield	17.3%	10.3%	18.3%	14.5%	7.46%	1.77%	4.84%	5.76%
Dividend per Share ²	0.42	0.2	0.7	1.5	1.9	2.1	2.383	2.483
Rate of return	4.05%	2.54%	9.52%	14.9%	10.4%	8.7%	9.87%	10.3%
EPS ²	1.39	0.82	0.94	0.75	1.66	2.147	2.43	2.51
Distribution rate	30.2%	24.4%	74.5%	200%	114%	97.8%	98.1%	98.9%
Net sales ¹	3,036	3,085	3,775	3,683	3,759	3,916	4,129	4,273
EBITDA ¹	1,396	1,417	1,684	1,591	1,835	1,958	2,091	2,170
EBIT ¹	1,308	1,334	1,578	1,500	1,734	1,871	2,007	2,086
Net income ¹	573	326	363	277	621	801.2	907.5	936.3
Net Debt ¹	9,067	9,042	9,035	9,286	9,884	10,275	10,883	11,206
Reference price ²	10.36	7.86	7.35	10.06	18.24	24.15	24.15	24.15
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
B2 IMPACT ASA	11.25x	4.91x	9.82x	8.7%	924M
FEDERAL NATIONAL MORTGAGE ASSOCIATION	611x	-	-	-.--%	35.06B
FEDERAL HOME LOAN MORTGAGE CORPORATION	564x	-	-	-.--%	18.17B
POWER FINANCE CORPORATION LIMITED	7.5x	-	-	4.02%	14.5B
MITSUBISHI HC CAPITAL INC.	12.55x	4.3x	15.2x	3.61%	12.87B
INDIAN RAILWAY FINANCE CORPORATION LIMITED	14.77x	-	-	3.33%	11.92B
REC LIMITED	5.87x	-	-	5.22%	10.16B
ELEMENT FLEET MANAGEMENT CORP.	18.21x	-	-	2.22%	9B
L&T FINANCE LIMITED	19.85x	15.09x	-	1.19%	8.13B
Average	140.56x	8.10x	12.51x	3.14%	13.42B
Weighted average by Cap.	269.28x	8.33x	14.84x	1.95%