Company Valuation: CodeLab Capital

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,883 755.7 303.5 98.24 17.64 33.25
Change - -73.79% -59.84% -67.63% -82.05% 88.51%
Enterprise Value (EV) 1 2,716 728.3 465.2 42.2 -2.48 23.43
Change - -73.18% -36.13% -90.93% -105.88% 1,044.73%
P/E -123x -8.23x -1.94x 3.27x -0.12x -2.23x
PBR 3.42x 1.01x 0.51x 0.74x 0.98x 1.16x
PEG - -0x -0x -0x 0x 0x
Capitalization / Revenue 20.6x 3.62x 1.56x 1.66x 70.7x 3.12x
EV / Revenue 19.4x 3.49x 2.39x 0.71x -9.94x 2.2x
EV / EBITDA 218x -65.7x -7.04x -0.46x 0.02x -1.89x
EV / EBIT -66x -7.73x -3.08x -0.38x 0.02x -1.47x
EV / FCF -69.3x -12.7x -3.73x 1.09x 0.03x 39.7x
FCF Yield -1.44% -7.89% -26.8% 92.1% 3,005% 2.52%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -5.899 -23.08 -39.3 7.553 -22.07 -1.029
Distribution rate - - - - - -
Net sales 1 139.8 208.6 194.6 59.17 0.2494 10.66
EBITDA 1 12.44 -11.08 -66.07 -91.42 -132 -12.41
EBIT 1 -41.17 -94.25 -150.9 -111.6 -136.2 -15.9
Net income 1 -23.46 -91.81 -156.3 30.04 -150.9 -14.88
Net Debt 1 -167.2 -27.33 161.7 -56.03 -20.12 -9.816
Reference price 2 724.900 190.000 76.300 24.700 2.580 2.300
Nbr of stocks (in thousands) 3,977 3,977 3,977 3,977 6,836 14,455
Announcement Date 4/15/21 5/20/22 5/23/23 5/31/24 5/20/25 4/23/26
1NOK in Million2NOK
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 7.6M
38.75x9.06x20.11x-.--% 40.27B
106.88x58.18x73.85x0.49% 14.35B
81.68x12.05x52.3x0.72% 5.66B
-59.05x16.75x-109.64x - 4.33B
-6.91x61.72x-6.99x - 2.07B
36.18x - - -.--% 1.62B
-139.84x - - - 1.18B
6.99x - - - 1.03B
Average 8.09x 31.55x 5.93x 0.3% 7.83B
Weighted average by Cap. 45.20x 22.02x 25.15x 0.18%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. PSKY Stock
  4. Valuation CodeLab Capital