Valuation Borgestad ASA

Stocks

Market Closed - Oslo Bors 10:45:00 2026-10-23 EDT			5-day change	1st Jan Change
16.90 ^NOK	-0.59%		0.00%	-13.33%

10-14	Borgestad ASA Completes Sale-Leaseback Transaction With Bjuv Municipality For Production Facilities In Sweden	CI
10-07	Borgestad Asa and Bjuv Municipality Sign Share Purchase Agreement for Sale-Leaseback Transaction for Production Facilities in Sweden	CI

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	589.5	-	-
Change	-	80%	122.71%	48.97%	-3.47%	-13.78%	-	-
Enterprise Value (EV) ¹	890.6	826.2	691.5	839.7	930.6	670.5	647.5	619.5
Change	-	-7.23%	-16.3%	21.42%	10.83%	-27.95%	-3.43%	-4.32%
P/E	-28.2x	-1.65x	-3.08x	15.7x	-488x	4.91x	4.42x	4.25x
PBR	-	-	-	-	-	-	-	-
PEG	-	-0x	0x	-0x	5x	-0x	0.4x	1.01x
Capitalization / Revenue	0.13x	0.23x	0.42x	0.61x	0.61x	0.54x	0.51x	0.5x
EV / Revenue	0.94x	0.89x	0.61x	0.72x	0.83x	0.61x	0.57x	0.53x
EV / EBITDA	11.4x	16x	5.93x	6.04x	7.8x	5.16x	4.66x	4.3x
EV / EBIT	19.8x	-11.7x	7.39x	8.05x	11.7x	7.53x	6.48x	5.96x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	0.5	0.5	0.5
Rate of return	-	-	-	-	-	2.96%	2.96%	2.96%
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	16.90	16.90	16.90
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

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.($)
BORGESTAD ASA	4.91x	0.61x	5.16x	-	63.19M
VINGROUP	63.94x	-	-	-	68.62B
SUN HUNG KAI PROPERTIES LIMITED	12.31x	4.33x	11.1x	3.91%	38.98B
MITSUBISHI ESTATE CO., LTD.	19.16x	4.11x	16.52x	1.28%	29.75B
EMAAR PROPERTIES	5.51x	0.69x	1.44x	8.98%	26.81B
CHINA RESOURCES LAND LIMITED	8.05x	1.47x	8.24x	4.4%	26.82B
MITSUI FUDOSAN CO., LTD.	14.62x	3.17x	15.16x	2.39%	27.15B
VINHOMES	8.63x	3.06x	7.13x	-.--%	20.44B
CK ASSET HOLDINGS LIMITED	9.79x	1.91x	7.87x	4.29%	19.69B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.6x	6.51x	17.12x	1.6%	19.62B
Average	16.05x	2.87x	9.97x	3.36%	27.8B
Weighted average by Cap.	24.59x	3.17x	10.66x	3.49%