Valuation Bouvet ASA London S.E.

Stocks

Real-time Estimate Cboe Europe Other stock markets 05:07:27 2026-07-27 EDT			5-day change	1st Jan Change
44.55 ^NOK	-31.45%		+47.71%	+5.68%

05-19	SB1 Markets cuts Bouvet price target to NOK 45 (50), reiterates Neutral	FW
05-19	Pareto Securities trims Bouvet price target to NOK 50 (55), reiterates Hold	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	7,837	6,171	6,264	7,865	6,367	4,535	-	-
Change	-	-21.26%	1.51%	25.56%	-19.04%	-28.78%	-	-
Enterprise Value (EV) ¹	7,295	5,727	5,782	7,031	6,037	4,448	4,443	4,423
Change	-	-21.49%	0.96%	21.59%	-14.14%	-26.31%	-0.12%	-0.45%
P/E	29.6x	20x	19.5x	20.7x	17.8x	12.9x	11.7x	11.5x
PBR	17.6x	13.6x	13.8x	17.1x	15.1x	12.1x	11.7x	11.1x
PEG	-	1.1x	4.5x	1.2x	-2.86x	-12.67x	1.1x	7.23x
Capitalization / Revenue	2.91x	2x	1.78x	2.01x	1.63x	1.12x	1.05x	1.02x
EV / Revenue	2.71x	1.86x	1.64x	1.79x	1.54x	1.1x	1.03x	0.99x
EV / EBITDA	17.8x	11.9x	11.5x	11.5x	10.5x	7.82x	7.18x	6.99x
EV / EBIT	21.5x	14.3x	14.2x	14.3x	12.8x	9.51x	8.6x	8.35x
EV / FCF	27.5x	20.4x	12.6x	8.53x	18.8x	14.2x	11.5x	10.5x
FCF Yield	3.63%	4.91%	7.94%	11.7%	5.31%	7.06%	8.73%	9.56%
Dividend per Share ²	2.7	2.3	3.05	3.6	3.7	3.34	3.526	3.659
Rate of return	3.58%	3.83%	5.01%	4.71%	6.01%	7.54%	7.96%	8.26%
EPS ²	2.55	3	3.13	3.69	3.46	3.425	3.782	3.843
Distribution rate	106%	76.7%	97.4%	97.6%	107%	97.5%	93.2%	95.2%
Net sales ¹	2,695	3,085	3,526	3,921	3,912	4,046	4,318	4,453
EBITDA ¹	409.8	480.7	503.9	610.8	572.6	568.9	618.7	633.1
EBIT ¹	340.1	401.7	407	490.4	473.4	467.8	516.3	529.8
Net income ¹	265.9	315.7	325.4	383.4	358.7	344.8	382.9	398.9
Net Debt ¹	-541.2	-443.4	-482	-834.3	-330.4	-86.46	-91.83	-112
Reference price ²	75.50	60.00	60.90	76.50	61.60	44.30	44.30	44.30
Nbr of stocks (in thousands)	103,796	102,846	102,859	102,811	103,363	102,363	-	-
Announcement Date	2/17/22	2/17/23	2/16/24	2/18/25	4/16/26	-	-	-

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.($)
IBM	21.16x	3.48x	12.12x	3.16%	202B
SNOWFLAKE INC.	-93.89x	14.84x	85.94x	-.--%	92.91B
ACCENTURE PLC	10.88x	1.2x	6.29x	4.42%	89.95B
TATA CONSULTANCY SERVICES LTD.	14.62x	2.66x	10.06x	5.62%	84.7B
RELX PLC	20.17x	5.27x	12.97x	2.84%	59.85B
INFOSYS LIMITED	13.61x	1.98x	8.38x	5.73%	43.77B
HCL TECHNOLOGIES LIMITED	17.31x	2.21x	10.6x	5.02%	35.71B
FUJITSU LIMITED	18.74x	1.51x	9.48x	1.58%	34.75B
NEC CORPORATION	19.59x	1.45x	9.18x	1.01%	34.43B
Average	4.69x	3.85x	18.34x	3.26%	75.32B
Weighted average by Cap.	2.23x	4.42x	20.68x	3.25%