|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 149.40 NOK | -0.53% |
|
-1.58% | -25.08% |
| 06-22 | SEB upgrades Borregaard to Buy (Hold), reiterates target price of 165 Norwegian kroner | FW |
| 06-17 | DNB Carnegie lowers price target for Borregaard to NOK180 (200), reiterates buy rating | 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 | 14,932 | - | - |
| Change | - | -31.53% | 12.72% | 6.41% | 9.51% | -24.91% | - | - |
| Enterprise Value (EV) 1 | 23,525 | 16,974 | 18,855 | 20,398 | 21,976 | 17,238 | 17,044 | 16,860 |
| Change | - | -27.85% | 11.08% | 8.18% | 7.73% | -21.56% | -1.12% | -1.08% |
| P/E | 31.9x | 17x | 19.7x | 22.1x | 32.1x | 18.9x | 13.4x | 13.9x |
| PBR | 5.26x | 3.44x | 3.51x | 3.6x | 3.36x | 2.38x | 2.18x | 1.99x |
| PEG | - | 0.6x | -7.35x | -4.18x | -1.3x | 0.7x | 0.3x | -3.37x |
| Capitalization / Revenue | 3.81x | 2.2x | 2.39x | 2.38x | 2.58x | 1.9x | 1.79x | 1.71x |
| EV / Revenue | 4.05x | 2.47x | 2.64x | 2.68x | 2.85x | 2.2x | 2.05x | 1.93x |
| EV / EBITDA | 17.1x | 10.3x | 10.6x | 10.9x | 11.7x | 9.56x | 8.27x | 7.83x |
| EV / EBIT | 24.7x | 14.3x | 14.6x | 15.9x | 17.1x | 14.5x | 11.9x | 11.2x |
| EV / FCF | 32.2x | 62.6x | 21x | 57.1x | 39x | 37.3x | 24.2x | 18.3x |
| FCF Yield | 3.1% | 1.6% | 4.75% | 1.75% | 2.56% | 2.68% | 4.14% | 5.46% |
| Dividend per Share 2 | 2.75 | 3.25 | 3.75 | 4.25 | 4.75 | 4.731 | 5.723 | 6.124 |
| Rate of return | 1.24% | 2.14% | 2.19% | 2.33% | 2.38% | 3.17% | 3.83% | 4.1% |
| EPS 2 | 6.95 | 8.95 | 8.71 | 8.25 | 6.22 | 7.888 | 11.18 | 10.72 |
| Distribution rate | 39.6% | 36.3% | 43.1% | 51.5% | 76.4% | 60% | 51.2% | 57.1% |
| Net sales 1 | 5,805 | 6,881 | 7,132 | 7,617 | 7,713 | 7,851 | 8,323 | 8,722 |
| EBITDA 1 | 1,372 | 1,643 | 1,781 | 1,874 | 1,878 | 1,804 | 2,061 | 2,154 |
| EBIT 1 | 952 | 1,186 | 1,291 | 1,283 | 1,287 | 1,191 | 1,433 | 1,502 |
| Net income 1 | 692 | 892 | 870 | 823 | 620 | 785.4 | 1,117 | 1,071 |
| Net Debt 1 | 1,417 | 1,836 | 1,791 | 2,240 | 2,090 | 2,306 | 2,112 | 1,929 |
| Reference price 2 | 222.00 | 152.00 | 171.40 | 182.40 | 199.40 | 149.40 | 149.40 | 149.40 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.04x | 2.21x | 9.6x | 3.15% | 1.53B | |
| 36.13x | 6.62x | 17.6x | 1.65% | 30.49B | |
| 36.45x | - | - | - | 4.57B | |
| 21.42x | - | - | - | 655M | |
| 17.91x | 3.28x | 10.75x | 2.12% | 84.76M | |
| Average | 26.19x | 4.03x | 12.65x | 2.31% | 7.47B | |
| Weighted average by Cap. | 35.17x | 6.40x | 17.20x | 1.73% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
