Valuation Borregaard ASA

Stocks

Market Closed - Oslo Bors Other stock markets 10:45:00 2026-07-17 EDT			5-day change	1st Jan Change
160.20 ^NOK	-0.37%		+7.37%	-19.66%

07-17	Danske Bank raises Borregaard target price to 175 Norwegian kroner (170), reiterates buy - BN	FW
07-17	Handelsbanken raises target price for Borregaard to 170 Norwegian kroner (155), reiterates hold - BN	FW

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	16,011	-	-
Change	-	-31.53%	12.72%	6.41%	9.51%	-19.48%	-	-
Enterprise Value (EV) ¹	23,525	16,974	18,855	20,398	21,976	18,088	18,015	17,629
Change	-	-27.85%	11.08%	8.18%	7.73%	-17.69%	-0.41%	-2.14%
P/E	31.9x	17x	19.7x	22.1x	32.1x	23.9x	14.1x	14.8x
PBR	5.26x	3.44x	3.51x	3.6x	3.36x	2.66x	2.39x	2.19x
PEG	-	0.6x	-7.35x	-4.18x	-1.3x	3.1x	0.2x	-3.07x
Capitalization / Revenue	3.81x	2.2x	2.39x	2.38x	2.58x	2.01x	1.92x	1.84x
EV / Revenue	4.05x	2.47x	2.64x	2.68x	2.85x	2.27x	2.17x	2.03x
EV / EBITDA	17.1x	10.3x	10.6x	10.9x	11.7x	9.58x	8.69x	8.18x
EV / EBIT	24.7x	14.3x	14.6x	15.9x	17.1x	13.9x	12.4x	11.7x
EV / FCF	32.2x	62.6x	21x	57.1x	39x	21.7x	25.6x	18.1x
FCF Yield	3.1%	1.6%	4.75%	1.75%	2.56%	4.62%	3.91%	5.52%
Dividend per Share ²	2.75	3.25	3.75	4.25	4.75	2.7	5.767	6.152
Rate of return	1.24%	2.14%	2.19%	2.33%	2.38%	1.69%	3.6%	3.84%
EPS ²	6.95	8.95	8.71	8.25	6.22	6.7	11.35	10.8
Distribution rate	39.6%	36.3%	43.1%	51.5%	76.4%	40.3%	50.8%	57%
Net sales ¹	5,805	6,881	7,132	7,617	7,713	7,961	8,320	8,695
EBITDA ¹	1,372	1,643	1,781	1,874	1,878	1,888	2,073	2,156
EBIT ¹	952	1,186	1,291	1,283	1,287	1,299	1,447	1,509
Net income ¹	692	892	870	823	620	516.5	1,130	1,076
Net Debt ¹	1,417	1,836	1,791	2,240	2,090	2,077	2,003	1,618
Reference price ²	222.00	152.00	171.40	182.40	199.40	160.20	160.20	160.20
Nbr of stocks (in thousands)	99,585	99,594	99,556	99,551	99,728	99,944	-	-
Announcement Date	2/3/22	2/2/23	1/31/24	1/29/25	2/4/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BORREGAARD ASA	24x	2.28x	9.61x	1.68%	1.66B
NOVONESIS A/S	36.05x	6.6x	17.56x	1.66%	30.53B
CATHAY BIOTECH INC.	36.24x	-	-	-	4.55B
PUYANG HUICHENG ELECTRONIC MATERIAL CO., LTD.	19.63x	-	-	-	601M
I-TECH AB	16.84x	3.14x	10.25x	2.26%	84.25M
Average	26.55x	4.01x	12.47x	1.87%	7.49B
Weighted average by Cap.	35.23x	6.37x	17.13x	1.66%