|
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 156.80 NOK | -1.63% |
|
0.00% | -21.36% |
| 07-20 | Berenberg raises Borregaard price target to 165 Norwegian kroner (160), reiterates hold | FW |
| 07-17 | Danske Bank raises Borregaard target price to 175 Norwegian kroner (170), reiterates buy - BN | FW |
Company Valuation: Borregaard ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 22,108 | 15,138 | 17,064 | 18,158 | 19,886 | 15,883 | - | - |
| Change | - | -31.53% | 12.72% | 6.41% | 9.51% | -20.13% | - | - |
| Enterprise Value (EV) 1 | 23,525 | 16,974 | 18,855 | 20,398 | 21,976 | 18,024 | 17,853 | 17,431 |
| Change | - | -27.85% | 11.08% | 8.18% | 7.73% | -17.98% | -0.95% | -2.36% |
| P/E | 31.9x | 17x | 19.7x | 22.1x | 32.1x | 26.1x | 14.7x | 14.2x |
| PBR | 5.26x | 3.44x | 3.51x | 3.6x | 3.36x | 2.62x | 2.35x | 2.15x |
| PEG | - | 0.6x | -7.35x | -4.18x | -1.3x | -15.71x | 0.2x | 3.81x |
| Capitalization / Revenue | 3.81x | 2.2x | 2.39x | 2.38x | 2.58x | 2x | 1.9x | 1.82x |
| EV / Revenue | 4.05x | 2.47x | 2.64x | 2.68x | 2.85x | 2.27x | 2.13x | 1.99x |
| EV / EBITDA | 17.1x | 10.3x | 10.6x | 10.9x | 11.7x | 9.77x | 8.45x | 7.88x |
| EV / EBIT | 24.7x | 14.3x | 14.6x | 15.9x | 17.1x | 14.5x | 12x | 11.1x |
| EV / FCF | 32.2x | 62.6x | 21x | 57.1x | 39x | 27.1x | 26.6x | 16.7x |
| FCF Yield | 3.1% | 1.6% | 4.75% | 1.75% | 2.56% | 3.69% | 3.77% | 5.99% |
| Dividend per Share 2 | 2.75 | 3.25 | 3.75 | 4.25 | 4.75 | 3.725 | 5.807 | 6.412 |
| Rate of return | 1.24% | 2.14% | 2.19% | 2.33% | 2.38% | 2.34% | 3.64% | 4.02% |
| EPS 2 | 6.95 | 8.95 | 8.71 | 8.25 | 6.22 | 6.117 | 10.86 | 11.26 |
| Distribution rate | 39.6% | 36.3% | 43.1% | 51.5% | 76.4% | 60.9% | 53.5% | 56.9% |
| Net sales 1 | 5,805 | 6,881 | 7,132 | 7,617 | 7,713 | 7,952 | 8,364 | 8,744 |
| EBITDA 1 | 1,372 | 1,643 | 1,781 | 1,874 | 1,878 | 1,845 | 2,113 | 2,212 |
| EBIT 1 | 952 | 1,186 | 1,291 | 1,283 | 1,287 | 1,247 | 1,492 | 1,569 |
| Net income 1 | 692 | 892 | 870 | 823 | 620 | 487.6 | 1,081 | 1,122 |
| Net Debt 1 | 1,417 | 1,836 | 1,791 | 2,240 | 2,090 | 2,141 | 1,970 | 1,548 |
| Reference price 2 | 222.00 | 152.00 | 171.40 | 182.40 | 199.40 | 159.40 | 159.40 | 159.40 |
| Nbr of stocks (in thousands) | 99,585 | 99,594 | 99,556 | 99,551 | 99,728 | 99,645 | - | - |
| Announcement Date | 2/3/22 | 2/2/23 | 1/31/24 | 1/29/25 | 2/4/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 26.06x | 2.27x | 9.77x | 2.34% | 1.66B | |
| 34.77x | 6.39x | 16.98x | 1.83% | 29.59B | |
| 39.16x | - | - | - | 4.93B | |
| 18.73x | - | - | - | 575M | |
| 16.47x | 3.06x | 9.96x | 2.31% | 83.02M | |
| Average | 27.04x | 3.90x | 12.23x | 2.16% | 7.37B | |
| Weighted average by Cap. | 34.67x | 6.16x | 16.58x | 1.86% |
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
- Stock Market
- Stocks
- BRG Stock
- Valuation Borregaard ASA
Select your edition
All financial news and data tailored to specific country editions
