|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 17.97 NOK | -0.44% |
|
+5.46% | +13.02% |
| 07-10 | Turkey and Iraq expected to extend oil pipeline agreement by one year | FW |
| 07-02 | Kurdistan-focused Genel Energy marks Egypt entry with $360 million Capricorn takeover | 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 | 10,198 | 12,039 | 9,818 | 10,208 | 15,502 | 17,521 | - | - |
| Change | - | 18.05% | -18.45% | 3.97% | 51.86% | 13.02% | - | - |
| Enterprise Value (EV) 1 | 11,650 | 8,102 | 8,194 | 8,992 | 24,150 | 23,046 | 23,425 | 20,727 |
| Change | - | -30.45% | 1.13% | 9.74% | 168.58% | -4.57% | 1.64% | -11.52% |
| P/E | 5.66x | 2.98x | 47.4x | -31.1x | -32.8x | 5.82x | 4.3x | 4.93x |
| PBR | 1.14x | 0.79x | 0.75x | 0.84x | 1.2x | 1.22x | 1.03x | 0.92x |
| PEG | - | 0x | -0.5x | 0x | -0.7x | -0x | 0.1x | -0.4x |
| Capitalization / Revenue | 1.15x | 0.85x | 1.39x | 1.37x | 1.08x | 0.65x | 0.68x | 0.73x |
| EV / Revenue | 1.32x | 0.57x | 1.16x | 1.2x | 1.69x | 0.85x | 0.91x | 0.87x |
| EV / EBITDA | 2.18x | 0.78x | 2.01x | 2.41x | 2.95x | 1.22x | 1.27x | 1.22x |
| EV / EBIT | 4.13x | 1.82x | 3.25x | 5.38x | 4.85x | 1.66x | 1.82x | 1.82x |
| EV / FCF | 2.95x | 2.13x | -9.44x | 13.6x | -88.4x | 5.06x | 11.5x | 7.74x |
| FCF Yield | 33.9% | 46.9% | -10.6% | 7.33% | -1.13% | 19.8% | 8.67% | 12.9% |
| Dividend per Share 2 | 0.2 | 0.75 | 1 | - | - | 1.436 | 1.556 | 1.318 |
| Rate of return | 1.91% | 6.35% | 9.93% | - | - | 7.99% | 8.66% | 7.34% |
| EPS 2 | 1.848 | 3.957 | 0.2124 | -0.3363 | -0.4852 | 3.089 | 4.184 | 3.645 |
| Distribution rate | 10.8% | 19% | 471% | - | - | 46.5% | 37.2% | 36.2% |
| Net sales 1 | 8,836 | 14,214 | 7,088 | 7,476 | 14,305 | 27,055 | 25,875 | 23,885 |
| EBITDA 1 | 5,340 | 10,344 | 4,075 | 3,736 | 8,187 | 18,947 | 18,498 | 16,925 |
| EBIT 1 | 2,824 | 4,453 | 2,521 | 1,672 | 4,977 | 13,917 | 12,875 | 11,378 |
| Net income 1 | 1,794 | 3,905 | 197.5 | -303.8 | -244.6 | 3,517 | 4,194 | 3,631 |
| Net Debt 1 | 1,452 | -3,937 | -1,625 | -1,216 | 8,647 | 5,525 | 5,904 | 3,206 |
| Reference price 2 | 10.46 | 11.81 | 10.07 | 10.47 | 15.90 | 17.97 | 17.97 | 17.97 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 5.82x | 0.85x | 1.22x | 7.99% | 1.83B | |
| 11.55x | 2.27x | 5.44x | 2.81% | 147B | |
| 12.14x | 3.33x | 6.08x | 3.81% | 96.73B | |
| 8.56x | 2.8x | 4.79x | 2.82% | 77.97B | |
| 13.35x | 3.72x | 5.42x | 2.12% | 57.58B | |
| 8.04x | 2.65x | 4.16x | 1.76% | 56.99B | |
| 9.55x | 1.41x | 4.79x | 2.08% | 54.88B | |
| 10.69x | 2.56x | 4.88x | 2.61% | 51.95B | |
| 12.19x | 3.36x | 4.99x | 6.3% | 43.03B | |
| 12.4x | 4.02x | 5.78x | 1.25% | 33.17B | |
| Average | 10.43x | 2.70x | 4.75x | 3.36% | 62.07B | |
| Weighted average by Cap. | 10.93x | 2.78x | 5.21x | 2.9% |
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
