Company Valuation: Borgestad ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 118.6 213.5 475.4 708.3 683.7 606.9 - -
Change - 80% 122.71% 48.97% -3.47% -11.23% - -
Enterprise Value (EV) 1 890.6 826.2 691.5 839.7 930.6 687.9 664.9 636.9
Change - -7.23% -16.3% 21.42% 10.83% -26.07% -3.34% -4.21%
P/E -28.2x -1.65x -3.08x 15.7x -488x 5.06x 4.55x 4.37x
PBR - - - - - - - -
PEG - -0x 0x -0x 5x -0x 0.4x 1.04x
Capitalization / Revenue 0.13x 0.23x 0.42x 0.61x 0.61x 0.55x 0.53x 0.51x
EV / Revenue 0.94x 0.89x 0.61x 0.72x 0.83x 0.63x 0.58x 0.54x
EV / EBITDA 11.4x 16x 5.93x 6.04x 7.8x 5.29x 4.78x 4.42x
EV / EBIT 19.8x -11.7x 7.39x 8.05x 11.7x 7.73x 6.65x 6.12x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - - 0.5 0.5 0.5
Rate of return - - - - - 2.87% 2.87% 2.87%
EPS 2 -13.2 -34 -4.4 1.29 -0.04 3.44 3.82 3.98
Distribution rate - - - - - 14.5% 13.1% 12.6%
Net sales 1 944.1 933.3 1,141 1,169 1,126 1,098 1,145 1,180
EBITDA 1 78.28 51.51 116.6 139.1 119.2 130 139 144
EBIT 1 45.01 -70.6 93.56 104.3 79.4 89 100 104
Net income 1 -4.17 -130.1 -36 45.23 -1.551 121 43 48
Net Debt 1 772 612.7 216.1 131.4 246.9 81 58 30
Reference price 2 372.80 56.00 13.56 20.20 19.50 17.40 17.40 17.40
Nbr of stocks (in thousands) 318 3,812 35,062 35,062 35,062 34,882 - -
Announcement Date 2/18/22 2/17/23 2/16/24 2/28/25 2/26/26 - - -
1NOK in Million2NOK
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
5.06x0.63x5.29x - 65.41M
15.23x4.79x12.92x3.35% 43.13B
17.99x3.97x15.95x1.36% 28.45B
8.19x1.5x7.92x4.37% 27.25B
5.47x0.65x1.38x9.14% 26.33B
14.13x3.07x14.71x2.55% 25.93B
10.63x2.15x9.15x3.95% 21.38B
7.86x0.87x3.17x2.84% 20.11B
13.18x6.42x16.89x1.65% 19.35B
37.66x13.8x34.28x3.14% 18.25B
Average 13.54x 3.79x 12.17x 3.6% 23.02B
Weighted average by Cap. 14.03x 3.90x 12.41x 3.65%

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

  1. Stock Market
  2. Stocks
  3. BOR Stock
  4. Valuation Borgestad ASA
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!