Company Valuation: DelfinGroup AS

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 63.45 67.16 59.14 48.86 58.54
Change - 5.86% -11.94% -17.39% 19.81%
Enterprise Value (EV) 1 93.7 121.7 133.4 144.8 181.4
Change - 29.86% 9.59% 8.61% 25.25%
P/E Ratio 13.6x 11.3x 8.94x 6.73x 6.1x
PBR 3.65x 3.71x 2.78x 1.96x 1.94x
PEG -0.2x 0.4x 0.8x 0.7x 0.2x
Capitalization / Revenue 2.93x 2.69x 1.9x 1.32x 1.32x
EV / Revenue 4.33x 4.88x 4.28x 3.92x 4.1x
EV / EBITDA - - - - -
EV / EBIT - - - - -
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 0.0552 - 0.0088 0.0092 -
Rate of return 3.94% - 0.67% 0.86% -
EPS 2 0.1029 0.1315 0.146 0.16 0.211
Distribution rate 53.6% - 6.03% 5.75% -
Net sales 1 21.63 24.95 31.16 36.94 44.27
EBITDA - - - - -
EBIT - - - - -
Net income 1 4.224 5.961 6.628 7.276 9.615
Net Debt 1 30.26 54.52 74.21 95.97 122.9
Reference price 2 1.400 1.482 1.305 1.076 1.288
Nbr of stocks (in thousands) 45,320 45,320 45,320 45,406 45,449
Announcement Date 3/30/22 4/30/23 4/30/24 4/28/25 3/3/26
1EUR in Million2EUR
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 79.08M
24.41x4.19x13.69x-.--% 38B
24.45x2.75x15.34x0.08% 27.39B
7.77x1.77x - 1.75% 24.33B
18.3x14.55x28.82x1.15% 21.78B
27.95x4.18x12.22x-.--% 21.38B
24.1x18.98x47.39x0.15% 12.94B
12.14x - - 1.37% 12.12B
21.73x - - 0.77% 9.57B
Average 20.11x 7.74x 23.49x 0.66% 18.62B
Weighted average by Cap. 20.59x 6.37x 20.11x 0.57%

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. DGR1R Stock
  4. Valuation DelfinGroup AS
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!