Valuation B2 Impact ASA

Stocks

Market Closed - Oslo Bors Other stock markets 10:45:00 2026-07-07 EDT			5-day change	1st Jan Change
24.75 ^NOK	-0.80%		+3.12%	+35.69%

06-19	B2 Impact ASA Announces Resignation of Prateek Puri as Board Member, Effective June 19, 2026	CI
06-15	Alfred Berg Nordic High Yield Gains 0.48 Percent in May: Lime Petroleum Drags on Performance	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	9,179	-	-
Change	-	-27.84%	-10.98%	36.85%	81.9%	36.11%	-	-
Enterprise Value (EV) ¹	13,284	12,085	11,744	12,993	16,628	19,293	20,251	20,386
Change	-	-9.03%	-2.82%	10.64%	27.97%	16.03%	4.96%	0.67%
P/E	7.45x	9.59x	7.82x	13.4x	11x	11.7x	10.2x	9.78x
PBR	0.85x	0.6x	0.51x	0.66x	1.18x	1.62x	1.58x	1.57x
PEG	-	-0.2x	0.5x	-0.7x	0x	0.4x	0.7x	2.55x
Capitalization / Revenue	1.39x	0.99x	0.72x	1.01x	1.79x	2.37x	2.19x	2.11x
EV / Revenue	4.38x	3.92x	3.11x	3.53x	4.42x	4.97x	4.84x	4.69x
EV / EBITDA	9.52x	8.53x	6.97x	8.17x	9.06x	9.82x	9.62x	9.3x
EV / EBIT	10.2x	9.06x	7.44x	8.66x	9.59x	10.3x	10x	9.68x
EV / FCF	5.77x	9.73x	5.46x	6.9x	13.4x	57x	32.7x	27.2x
FCF Yield	17.3%	10.3%	18.3%	14.5%	7.46%	1.75%	3.06%	3.68%
Dividend per Share ²	0.42	0.2	0.7	1.5	1.9	2.05	2.383	2.483
Rate of return	4.05%	2.54%	9.52%	14.9%	10.4%	8.28%	9.63%	10%
EPS ²	1.39	0.82	0.94	0.75	1.66	2.115	2.437	2.53
Distribution rate	30.2%	24.4%	74.5%	200%	114%	96.9%	97.8%	98.2%
Net sales ¹	3,036	3,085	3,775	3,683	3,759	3,881	4,182	4,343
EBITDA ¹	1,396	1,417	1,684	1,591	1,835	1,964	2,106	2,192
EBIT ¹	1,308	1,334	1,578	1,500	1,734	1,875	2,019	2,106
Net income ¹	573	326	363	277	621	812.6	908.6	943
Net Debt ¹	9,067	9,042	9,035	9,286	9,884	10,114	11,072	11,206
Reference price ²	10.36	7.86	7.35	10.06	18.24	24.75	24.75	24.75
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	11.8x	4.99x	9.86x	8.22%	942M
FEDERAL NATIONAL MORTGAGE ASSOCIATION	617x	-	-	-.--%	35.41B
FEDERAL HOME LOAN MORTGAGE CORPORATION	567x	-	-	-.--%	18.27B
POWER FINANCE CORPORATION LIMITED	7.52x	-	-	4.01%	14.57B
INDIAN RAILWAY FINANCE CORPORATION LIMITED	15.29x	-	-	3.21%	12.36B
MITSUBISHI HC CAPITAL INC.	11.92x	4.26x	15.01x	3.68%	12.14B
REC LIMITED	5.81x	-	-	5.27%	10.07B
L&T FINANCE LIMITED	22.03x	15.76x	70.56x	1.03%	8.78B
ELEMENT FLEET MANAGEMENT CORP.	17.02x	-	-	2.4%	8.24B
Average	141.71x	8.33x	31.81x	3.09%	13.42B
Weighted average by Cap.	273.65x	8.91x	37.11x	1.93%