|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 159.00 NOK | +0.63% |
|
+0.63% | -20.26% |
| 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 | 15,843 | - | - |
| Change | - | -31.53% | 12.72% | 6.41% | 9.51% | -20.33% | - | - |
| Enterprise Value (EV) 1 | 23,525 | 16,974 | 18,855 | 20,398 | 21,976 | 17,984 | 17,813 | 17,392 |
| Change | - | -27.85% | 11.08% | 8.18% | 7.73% | -18.16% | -0.95% | -2.37% |
| P/E | 31.9x | 17x | 19.7x | 22.1x | 32.1x | 26x | 14.6x | 14.1x |
| PBR | 5.26x | 3.44x | 3.51x | 3.6x | 3.36x | 2.61x | 2.34x | 2.14x |
| PEG | - | 0.6x | -7.35x | -4.18x | -1.3x | -15.65x | 0.2x | 3.78x |
| Capitalization / Revenue | 3.81x | 2.2x | 2.39x | 2.38x | 2.58x | 1.99x | 1.89x | 1.81x |
| EV / Revenue | 4.05x | 2.47x | 2.64x | 2.68x | 2.85x | 2.26x | 2.13x | 1.99x |
| EV / EBITDA | 17.1x | 10.3x | 10.6x | 10.9x | 11.7x | 9.75x | 8.43x | 7.86x |
| EV / EBIT | 24.7x | 14.3x | 14.6x | 15.9x | 17.1x | 14.4x | 11.9x | 11.1x |
| EV / FCF | 32.2x | 62.6x | 21x | 57.1x | 39x | 27.1x | 26.5x | 16.7x |
| FCF Yield | 3.1% | 1.6% | 4.75% | 1.75% | 2.56% | 3.7% | 3.77% | 6% |
| 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% | 3.65% | 4.03% |
| 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 | 159.00 | 159.00 | 159.00 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.99x | 2.26x | 9.75x | 2.34% | 1.67B | |
| 35.96x | 6.58x | 17.51x | 1.77% | 30.75B | |
| 41.48x | - | - | - | 5.23B | |
| 19.86x | - | - | - | 610M | |
| 16.57x | 3.08x | 10.03x | 2.3% | 84.31M | |
| Average | 27.97x | 3.98x | 12.43x | 2.14% | 7.67B | |
| Weighted average by Cap. | 35.98x | 6.35x | 17.09x | 1.8% |
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
