|
Market Closed -
Oslo Bors
10:45:00 2026-11-06 EST
|
5-day change | 1st Jan Change | ||
| 20.28 NOK | -4.61% |
|
-17.02% | +27.55% |
| 11-04 | Clarksons Platou Securities raises target price for DNO to NOK 26 (23), reiterates buy - BN | FW |
| 10-30 | UK energy poised for more deals amid high taxes and oil prices | 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 | 2,094 | - | - |
| Change | - | 5.56% | -20.76% | -7.3% | 72.09% | 35.55% | - | - |
| Enterprise Value (EV) 1 | 1,323 | 834 | 815.2 | 789.1 | 2,431 | 2,104 | 2,144 | 2,129 |
| Change | - | -36.94% | -2.25% | -3.21% | 208.02% | -13.45% | 1.93% | -0.7% |
| P/E | 5.65x | 3.07x | 49.7x | -30.7x | -31.7x | 6.51x | 5.32x | 6.75x |
| PBR | 1.14x | 0.86x | 0.79x | 0.83x | 1.16x | 1.41x | 1.22x | 1.11x |
| PEG | - | 0x | -0.5x | 0x | -0.5x | -0x | 0.2x | -0.3x |
| Capitalization / Revenue | 1.15x | 0.89x | 1.45x | 1.35x | 1.05x | 0.63x | 0.72x | 0.86x |
| EV / Revenue | 1.32x | 0.61x | 1.22x | 1.18x | 1.65x | 0.63x | 0.74x | 0.87x |
| EV / EBITDA | 2.18x | 0.82x | 2.12x | 2.37x | 2.88x | 0.85x | 1.04x | 1.28x |
| EV / EBIT | 4.12x | 1.93x | 3.43x | 5.29x | 4.74x | 1.1x | 1.44x | 1.91x |
| EV / FCF | 2.95x | 2.23x | -9.98x | 13.4x | -86.2x | 2.04x | 16.4x | 11.4x |
| FCF Yield | 33.9% | 44.9% | -10% | 7.45% | -1.16% | 49% | 6.1% | 8.78% |
| Dividend per Share 2 | 0.0228 | 0.0696 | 0.0948 | - | - | 0.16 | 0.155 | 0.155 |
| Rate of return | 1.92% | 5.8% | 9.54% | - | - | 7.45% | 7.22% | 7.22% |
| EPS 2 | 0.21 | 0.39 | 0.02 | -0.03 | -0.05 | 0.33 | 0.4034 | 0.3182 |
| Distribution rate | 10.8% | 17.8% | 474% | - | - | 48.5% | 38.4% | 48.7% |
| Net sales 1 | 1,004 | 1,377 | 667.5 | 666.8 | 1,474 | 3,332 | 2,900 | 2,438 |
| EBITDA 1 | 606.9 | 1,020 | 383.8 | 333.2 | 843.6 | 2,464 | 2,069 | 1,660 |
| EBIT 1 | 320.9 | 431.4 | 237.4 | 149.1 | 512.8 | 1,910 | 1,492 | 1,115 |
| Net income 1 | 203.9 | 384.9 | 18.6 | -27.1 | -25.2 | 343.5 | 406.9 | 323.7 |
| Net Debt 1 | 165 | -388 | -153 | -108.5 | 885.9 | 10 | 50.5 | 35.5 |
| Reference price 2 | 1.187 | 1.199 | 0.993 | 0.921 | 1.584 | 2.147 | 2.147 | 2.147 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 6.51x | 0.63x | 0.85x | 7.45% | 2.09B | |
| 11.29x | 2.31x | 5.03x | 2.56% | 161B | |
| 11.35x | 3.1x | 5.8x | 3.64% | 98.89B | |
| 7.74x | 2.5x | 4.3x | 2.79% | 76.28B | |
| 16.94x | 3.93x | 10.43x | 5.52% | 67.67B | |
| 6.16x | 2.25x | 3.48x | 1.86% | 56.36B | |
| 13.33x | 1.85x | 9.64x | 5.06% | 53.71B | |
| 8.68x | 3.05x | 4.24x | 2.47% | 49.96B | |
| 6.26x | 1.1x | 3.45x | 2.22% | 49.66B | |
| 8.5x | 2.17x | 4.26x | 2.88% | 48.11B | |
| Average | 9.68x | 2.29x | 5.15x | 3.64% | 66.39B | |
| Weighted average by Cap. | 10.41x | 2.52x | 5.61x | 3.2% |
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
- Valuation DNO ASA
Select your edition
All financial news and data tailored to specific country editions
