|
Real-time
Oslo Bors
04:02:13 2026-08-25 EDT
|
5-day change | 1st Jan Change | ||
| 18.07 NOK | +1.06% |
|
-0.44% | +13.58% |
| 01:42am | DNO to Transfer Certain Interests on Exploration Licenses to Equinor | MT |
| 01:05am | 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 | 17,433 | - | - |
| Change | - | 18.05% | -18.45% | 3.97% | 51.86% | 12.45% | - | - |
| Enterprise Value (EV) 1 | 11,650 | 8,102 | 8,194 | 8,992 | 24,150 | 22,341 | 21,762 | 21,584 |
| Change | - | -30.45% | 1.13% | 9.74% | 168.58% | -7.49% | -2.59% | -0.82% |
| P/E | 5.66x | 2.98x | 47.4x | -31.1x | -32.8x | 6.31x | 5.34x | 6.31x |
| PBR | 1.14x | 0.79x | 0.75x | 0.84x | 1.2x | 1.26x | 1.12x | 1.03x |
| PEG | - | 0x | -0.5x | 0x | -0.7x | -0x | 0.3x | -0.4x |
| Capitalization / Revenue | 1.15x | 0.85x | 1.39x | 1.37x | 1.08x | 0.67x | 0.67x | 0.77x |
| EV / Revenue | 1.32x | 0.57x | 1.16x | 1.2x | 1.69x | 0.86x | 0.84x | 0.95x |
| EV / EBITDA | 2.18x | 0.78x | 2.01x | 2.41x | 2.95x | 1.23x | 1.19x | 1.37x |
| EV / EBIT | 4.13x | 1.82x | 3.25x | 5.38x | 4.85x | 1.67x | 1.67x | 2.02x |
| EV / FCF | 2.95x | 2.13x | -9.44x | 13.6x | -88.4x | 4.71x | 8.43x | 12.2x |
| FCF Yield | 33.9% | 46.9% | -10.6% | 7.33% | -1.13% | 21.2% | 11.9% | 8.23% |
| Dividend per Share 2 | 0.2 | 0.75 | 1 | - | - | 1.413 | 1.413 | 1.413 |
| Rate of return | 1.91% | 6.35% | 9.93% | - | - | 7.9% | 7.9% | 7.9% |
| EPS 2 | 1.848 | 3.957 | 0.2124 | -0.3363 | -0.4852 | 2.834 | 3.349 | 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 | 25,907 | 25,834 | 22,699 |
| EBITDA 1 | 5,340 | 10,344 | 4,075 | 3,736 | 8,187 | 18,177 | 18,320 | 15,736 |
| EBIT 1 | 2,824 | 4,453 | 2,521 | 1,672 | 4,977 | 13,344 | 13,036 | 10,709 |
| Net income 1 | 1,794 | 3,905 | 197.5 | -303.8 | -244.6 | 2,981 | 3,446 | 2,914 |
| Net Debt 1 | 1,452 | -3,937 | -1,625 | -1,216 | 8,647 | 4,908 | 4,329 | 4,151 |
| Reference price 2 | 10.46 | 11.81 | 10.07 | 10.47 | 15.90 | 17.88 | 17.88 | 17.88 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 6.31x | 0.86x | 1.23x | 7.9% | 1.87B | |
| 12.56x | 2.4x | 5.49x | 2.55% | 160B | |
| 12.71x | 3.35x | 6.38x | 3.54% | 105B | |
| 8.94x | 2.72x | 4.76x | 2.75% | 78.79B | |
| 7.7x | 2.53x | 4.01x | 1.73% | 60.09B | |
| 9.9x | 1.43x | 4.71x | 1.95% | 59.43B | |
| 12.4x | 3.71x | 5.26x | 2.12% | 57.57B | |
| 9.78x | 2.58x | 5.02x | 2.35% | 55.46B | |
| 13.21x | 3.5x | 5.29x | 5.46% | 45.53B | |
| 6.38x | 1.61x | 3.98x | 5.18% | 36.25B | |
| Average | 9.99x | 2.47x | 4.61x | 3.55% | 65.99B | |
| Weighted average by Cap. | 10.91x | 2.67x | 5.17x | 2.91% |
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
