|
Market Closed -
OTC Markets
15:22:52 2026-09-23 EDT
|
5-day change | 1st Jan Change | ||
| 2.005 USD | -2.91% |
|
-.--% | +20.06% |
| 09-17 | Capricorn Energy agrees improved cash takeover offer from Norway's DNO | AN |
| 09-24 | UK's Capricorn Energy agrees to revised terms of $396 million takeover offer from DNO (Sept. 17) | RE |
Company Valuation: DNO ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,158 | 1,222 | 968.2 | 897.6 | 1,545 | 1,936 | - | - |
| Change | - | 5.56% | -20.76% | -7.3% | 72.09% | 25.31% | - | - |
| Enterprise Value (EV) 1 | 1,323 | 834 | 815.2 | 789.1 | 2,431 | 2,298 | 2,159 | 2,165 |
| Change | - | -36.94% | -2.25% | -3.21% | 208.02% | -5.46% | -6.04% | 0.25% |
| P/E | 5.65x | 3.07x | 49.7x | -30.7x | -31.7x | 6.17x | 4.42x | 5.41x |
| PBR | 1.14x | 0.86x | 0.79x | 0.83x | 1.16x | 1.3x | 1.09x | 0.98x |
| PEG | - | 0x | -0.5x | 0x | -0.5x | -0x | 0.1x | -0.3x |
| Capitalization / Revenue | 1.15x | 0.89x | 1.45x | 1.35x | 1.05x | 0.67x | 0.68x | 0.8x |
| EV / Revenue | 1.32x | 0.61x | 1.22x | 1.18x | 1.65x | 0.79x | 0.76x | 0.9x |
| EV / EBITDA | 2.18x | 0.82x | 2.12x | 2.37x | 2.88x | 1.11x | 1.08x | 1.32x |
| EV / EBIT | 4.12x | 1.93x | 3.43x | 5.29x | 4.74x | 1.49x | 1.51x | 1.96x |
| EV / FCF | 2.95x | 2.23x | -9.98x | 13.4x | -86.2x | 3.13x | 7.69x | 13x |
| FCF Yield | 33.9% | 44.9% | -10% | 7.45% | -1.16% | 31.9% | 13% | 7.67% |
| Dividend per Share 2 | 0.0228 | 0.0696 | 0.0948 | - | - | 0.155 | 0.155 | 0.155 |
| Rate of return | 1.92% | 5.8% | 9.54% | - | - | 7.85% | 7.85% | 7.85% |
| EPS 2 | 0.21 | 0.39 | 0.02 | -0.03 | -0.05 | 0.3199 | 0.4467 | 0.3649 |
| Distribution rate | 10.8% | 17.8% | 474% | - | - | 48.5% | 34.7% | 42.5% |
| Net sales 1 | 1,004 | 1,377 | 667.5 | 666.8 | 1,474 | 2,891 | 2,839 | 2,409 |
| EBITDA 1 | 606.9 | 1,020 | 383.8 | 333.2 | 843.6 | 2,065 | 2,001 | 1,645 |
| EBIT 1 | 320.9 | 431.4 | 237.4 | 149.1 | 512.8 | 1,545 | 1,429 | 1,102 |
| Net income 1 | 203.9 | 384.9 | 18.6 | -27.1 | -25.2 | 326.2 | 448.6 | 369 |
| Net Debt 1 | 165 | -388 | -153 | -108.5 | 885.9 | 362.3 | 223.5 | 229 |
| Reference price 2 | 1.187 | 1.199 | 0.993 | 0.921 | 1.584 | 1.974 | 1.974 | 1.974 |
| Nbr of stocks (in thousands) | 975,433 | 1,019,377 | 975,000 | 975,000 | 975,000 | 975,000 | - | - |
| Announcement Date | 2/10/22 | 2/9/23 | 2/8/24 | 2/6/25 | 2/5/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.09x | 2.33x | 5.17x | 2.67% | 152B | |
| 12.27x | 3.25x | 6.32x | 3.6% | 99.93B | |
| 8.23x | 2.48x | 4.31x | 2.92% | 74.16B | |
| 18.11x | 4.06x | 10.83x | 5.42% | 68.92B | |
| 9.97x | 1.48x | 4.84x | 1.88% | 59.83B | |
| 7.2x | 2.45x | 3.86x | 1.77% | 58.06B | |
| 9.02x | 2.43x | 4.89x | 2.33% | 54.79B | |
| 10.99x | 3.31x | 4.72x | 2.36% | 51.72B | |
| 11.78x | 3.18x | 4.81x | 6.38% | 41.28B | |
| Average | 11.07x | 2.78x | 5.53x | 3.26% | 73.44B | |
| Weighted average by Cap. | 11.33x | 2.74x | 5.61x | 3.15% |
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
- DNO Stock
- DTNOF Stock
- Valuation DNO ASA
Select your edition
All financial news and data tailored to specific country editions
