|
Market Closed -
Oslo Bors
10:45:00 2026-11-02 EST
|
5-day change | 1st Jan Change | ||
| 152.80 NOK | -0.65% |
|
+7.45% | -23.37% |
| 10-29 | Borregaard Signs Long-term Power Supply Deal With Statkraft | MT |
| 10-29 | Borregaard Asa Enters into 10-Year Power Supply Agreement with Statkraft AS | CI |
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 | 15,226 | - | - |
| Change | - | -31.53% | 12.72% | 6.41% | 9.51% | -23.43% | - | - |
| Enterprise Value (EV) 1 | 23,525 | 16,974 | 18,855 | 20,398 | 21,976 | 17,173 | 16,991 | 16,597 |
| Change | - | -27.85% | 11.08% | 8.18% | 7.73% | -21.86% | -1.06% | -2.32% |
| P/E | 31.9x | 17x | 19.7x | 22.1x | 32.1x | 28x | 15x | 13.8x |
| PBR | 5.26x | 3.44x | 3.51x | 3.6x | 3.36x | 2.58x | 2.29x | 2.08x |
| PEG | - | 0.6x | -7.35x | -4.18x | -1.3x | -2.3x | 0.2x | 1.54x |
| Capitalization / Revenue | 3.81x | 2.2x | 2.39x | 2.38x | 2.58x | 1.96x | 1.86x | 1.79x |
| EV / Revenue | 4.05x | 2.47x | 2.64x | 2.68x | 2.85x | 2.21x | 2.08x | 1.95x |
| EV / EBITDA | 17.1x | 10.3x | 10.6x | 10.9x | 11.7x | 9.12x | 8.27x | 7.62x |
| EV / EBIT | 24.7x | 14.3x | 14.6x | 15.9x | 17.1x | 13.4x | 11.8x | 10.8x |
| EV / FCF | 32.2x | 62.6x | 21x | 57.1x | 39x | 16.4x | 27.9x | 18.7x |
| FCF Yield | 3.1% | 1.6% | 4.75% | 1.75% | 2.56% | 6.11% | 3.59% | 5.34% |
| Dividend per Share 2 | 2.75 | 3.25 | 3.75 | 4.25 | 4.75 | 3.688 | 5.42 | 6.111 |
| Rate of return | 1.24% | 2.14% | 2.19% | 2.33% | 2.38% | 2.41% | 3.55% | 4% |
| EPS 2 | 6.95 | 8.95 | 8.71 | 8.25 | 6.22 | 5.45 | 10.19 | 11.1 |
| Distribution rate | 39.6% | 36.3% | 43.1% | 51.5% | 76.4% | 67.7% | 53.2% | 55% |
| Net sales 1 | 5,805 | 6,881 | 7,132 | 7,617 | 7,713 | 7,776 | 8,167 | 8,523 |
| EBITDA 1 | 1,372 | 1,643 | 1,781 | 1,874 | 1,878 | 1,884 | 2,053 | 2,177 |
| EBIT 1 | 952 | 1,186 | 1,291 | 1,283 | 1,287 | 1,283 | 1,438 | 1,538 |
| Net income 1 | 692 | 892 | 870 | 823 | 620 | 520.3 | 1,016 | 1,105 |
| Net Debt 1 | 1,417 | 1,836 | 1,791 | 2,240 | 2,090 | 1,947 | 1,766 | 1,371 |
| Reference price 2 | 222.00 | 152.00 | 171.40 | 182.40 | 199.40 | 152.80 | 152.80 | 152.80 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 28.22x | 2.22x | 9.17x | 2.4% | 1.67B | |
| 40.09x | 5.41x | 21.97x | 0.96% | 84.98B | |
| 34.4x | 5.19x | 22.18x | 1.86% | 44.52B | |
| 24.33x | 2.88x | 15.07x | 2.15% | 34.88B | |
| 15.57x | 1.61x | 9.03x | 2.67% | 34.16B | |
| 39.22x | 7.05x | 18.7x | 1.58% | 32.15B | |
| 14.93x | 1.42x | 8.79x | 2.14% | 26.59B | |
| 39.32x | 9.52x | 29.22x | 2.26% | 23.93B | |
| 26.29x | 2.83x | 11.52x | 1.71% | 18.91B | |
| 7.39x | 2.14x | 4.25x | 3.53% | 15.61B | |
| Average | 26.98x | 4.03x | 14.99x | 2.13% | 31.74B | |
| Weighted average by Cap. | 30.17x | 4.50x | 17.40x | 1.84% |
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
