|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 16.25 NOK | 0.00% |
|
+1.56% | -16.67% |
| 06-01 | Purchase price in Borgestad buyback offer fixed to NOK 17 per share | RE |
| 05-27 | Borgestad: initiation of offer to buy back own shares | RE |
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 | 569.8 | - | - |
| Change | - | 80% | 122.71% | 48.97% | -3.47% | -16.67% | - | - |
| Enterprise Value (EV) 1 | 890.6 | 826.2 | 691.5 | 839.7 | 930.6 | 721.8 | 695.8 | 662.8 |
| Change | - | -7.23% | -16.3% | 21.42% | 10.83% | -22.44% | -3.6% | -4.74% |
| P/E | -28.2x | -1.65x | -3.08x | 15.7x | -488x | 5.21x | 4.48x | 4.49x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | -0x | 0x | -0x | 5x | -0x | 0.3x | -16.3x |
| Capitalization / Revenue | 0.13x | 0.23x | 0.42x | 0.61x | 0.61x | 0.52x | 0.5x | 0.49x |
| EV / Revenue | 0.94x | 0.89x | 0.61x | 0.72x | 0.83x | 0.66x | 0.61x | 0.56x |
| EV / EBITDA | 11.4x | 16x | 5.93x | 6.04x | 7.8x | 6.75x | 6x | 5.52x |
| EV / EBIT | 19.8x | -11.7x | 7.39x | 8.05x | 11.7x | 10.6x | 8.92x | 8.18x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -13.2 | -34 | -4.4 | 1.29 | -0.04 | 3.12 | 3.63 | 3.62 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 944.1 | 933.3 | 1,141 | 1,169 | 1,126 | 1,101 | 1,139 | 1,174 |
| EBITDA 1 | 78.28 | 51.51 | 116.6 | 139.1 | 119.2 | 107 | 116 | 120 |
| EBIT 1 | 45.01 | -70.6 | 93.56 | 104.3 | 79.4 | 68 | 78 | 81 |
| Net income 1 | -4.17 | -130.1 | -36 | 45.23 | -1.551 | 109 | 30 | 35 |
| Net Debt 1 | 772 | 612.7 | 216.1 | 131.4 | 246.9 | 152 | 126 | 93 |
| Reference price 2 | 372.80 | 56.00 | 13.56 | 20.20 | 19.50 | 16.25 | 16.25 | 16.25 |
| Nbr of stocks (in thousands) | 318 | 3,812 | 35,062 | 35,062 | 35,062 | 35,062 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 5.21x | 0.66x | 6.75x | - | 59.65M | |
| 15.83x | 4.98x | 13.4x | 3.2% | 45.04B | |
| 8.79x | 1.51x | 7.72x | 4.01% | 30.91B | |
| 20.36x | 4.2x | 17.14x | 1.23% | 30.8B | |
| 14.9x | 3.17x | 15.19x | 2.36% | 27.19B | |
| 5.57x | 0.59x | 1.22x | 9.04% | 26.61B | |
| 9.19x | 2.37x | 7.3x | 3.8% | 21.66B | |
| 14.86x | 6.8x | 18.18x | 1.43% | 21.45B | |
| 7.67x | 0.85x | 3.09x | 2.91% | 19.63B | |
| Average | 11.38x | 2.79x | 10.00x | 3.5% | 24.82B | |
| Weighted average by Cap. | 12.69x | 3.21x | 10.86x | 3.5% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- BOR Stock
- Valuation Borgestad ASA
Select your edition
All financial news and data tailored to specific country editions
