|
Market Closed -
OTC Markets
10:52:45 2026-09-02 EDT
|
5-day change | 1st Jan Change | ||
| 2.000 USD | +15.81% |
|
+15.81% | +19.76% |
| 08-25 | DNO to Transfer Certain Interests on Exploration Licenses to Equinor | MT |
| 08-25 | DNO sells license stakes to Equinor, strengthens liquidity | FW |
Company Valuation: DNO ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 10,198 | 12,039 | 9,818 | 10,208 | 15,502 | 17,862 | - | - |
| Change | - | 18.05% | -18.45% | 3.97% | 51.86% | 15.22% | - | - |
| Enterprise Value (EV) 1 | 11,650 | 8,102 | 8,194 | 8,992 | 24,150 | 22,733 | 22,193 | 22,016 |
| Change | - | -30.45% | 1.13% | 9.74% | 168.58% | -5.87% | -2.37% | -0.8% |
| P/E | 5.66x | 2.98x | 47.4x | -31.1x | -32.8x | 6.46x | 5.47x | 6.47x |
| PBR | 1.14x | 0.79x | 0.75x | 0.84x | 1.2x | 1.3x | 1.15x | 1.05x |
| PEG | - | 0x | -0.5x | 0x | -0.7x | -0x | 0.3x | -0.4x |
| Capitalization / Revenue | 1.15x | 0.85x | 1.39x | 1.37x | 1.08x | 0.69x | 0.69x | 0.79x |
| EV / Revenue | 1.32x | 0.57x | 1.16x | 1.2x | 1.69x | 0.88x | 0.86x | 0.97x |
| EV / EBITDA | 2.18x | 0.78x | 2.01x | 2.41x | 2.95x | 1.25x | 1.21x | 1.4x |
| EV / EBIT | 4.13x | 1.82x | 3.25x | 5.38x | 4.85x | 1.7x | 1.7x | 2.06x |
| EV / FCF | 2.95x | 2.13x | -9.44x | 13.6x | -88.4x | 4.79x | 8.6x | 12.4x |
| FCF Yield | 33.9% | 46.9% | -10.6% | 7.33% | -1.13% | 20.9% | 11.6% | 8.07% |
| Dividend per Share 2 | 0.2 | 0.75 | 1 | - | - | 1.414 | 1.414 | 1.414 |
| Rate of return | 1.91% | 6.35% | 9.93% | - | - | 7.72% | 7.72% | 7.72% |
| EPS 2 | 1.848 | 3.957 | 0.2124 | -0.3363 | -0.4852 | 2.835 | 3.35 | 2.832 |
| Distribution rate | 10.8% | 19% | 471% | - | - | 49.9% | 42.2% | 49.9% |
| Net sales 1 | 8,836 | 14,214 | 7,088 | 7,476 | 14,305 | 25,915 | 25,843 | 22,706 |
| EBITDA 1 | 5,340 | 10,344 | 4,075 | 3,736 | 8,187 | 18,183 | 18,327 | 15,741 |
| EBIT 1 | 2,824 | 4,453 | 2,521 | 1,672 | 4,977 | 13,348 | 13,041 | 10,713 |
| Net income 1 | 1,794 | 3,905 | 197.5 | -303.8 | -244.6 | 2,970 | 3,448 | 2,916 |
| Net Debt 1 | 1,452 | -3,937 | -1,625 | -1,216 | 8,647 | 4,871 | 4,331 | 4,154 |
| Reference price 2 | 10.46 | 11.81 | 10.07 | 10.47 | 15.90 | 18.32 | 18.32 | 18.32 |
| 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 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.78x | 2.44x | 5.57x | 2.5% | 163B | |
| 12.64x | 3.36x | 6.41x | 3.53% | 105B | |
| 8.69x | 2.65x | 4.63x | 2.83% | 76.56B | |
| 7.77x | 2.56x | 4.05x | 1.69% | 60.59B | |
| 10.08x | 1.45x | 4.78x | 1.92% | 60.51B | |
| 12.24x | 3.68x | 5.21x | 2.15% | 56.83B | |
| 9.61x | 2.6x | 5.06x | 2.28% | 56.1B | |
| 12.38x | 3.43x | 5.16x | 5.68% | 44.08B | |
| 5.47x | 1.61x | 3.86x | 4.94% | 35.16B | |
| Average | 10.18x | 2.64x | 4.97x | 3.06% | 73.15B | |
| Weighted average by Cap. | 10.84x | 2.67x | 5.19x | 2.87% |
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
