|
Market Closed -
Oslo Bors
10:45:00 2026-09-15 EDT
|
5-day change | 1st Jan Change | ||
| 19.51 NOK | -0.71% |
|
+5.46% | +22.70% |
| 09-11 | Shell Joins Bidders for Norway's 2026 Oil, Gas Exploration Round | MT |
| 09-11 | Norway oil and gas exploration round attracts bids from 21 firms, including Shell | 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 | 2,037 | - | - |
| Change | - | 5.56% | -20.76% | -7.3% | 72.09% | 31.89% | - | - |
| Enterprise Value (EV) 1 | 1,323 | 834 | 815.2 | 789.1 | 2,431 | 2,554 | 2,498 | 2,480 |
| Change | - | -36.94% | -2.25% | -3.21% | 208.02% | 5.06% | -2.19% | -0.7% |
| P/E | 5.65x | 3.07x | 49.7x | -30.7x | -31.7x | 6.96x | 5.89x | 6.96x |
| PBR | 1.14x | 0.86x | 0.79x | 0.83x | 1.16x | 1.4x | 1.23x | 1.13x |
| PEG | - | 0x | -0.5x | 0x | -0.5x | -0x | 0.3x | -0.4x |
| Capitalization / Revenue | 1.15x | 0.89x | 1.45x | 1.35x | 1.05x | 0.74x | 0.75x | 0.85x |
| EV / Revenue | 1.32x | 0.61x | 1.22x | 1.18x | 1.65x | 0.93x | 0.91x | 1.03x |
| EV / EBITDA | 2.18x | 0.82x | 2.12x | 2.37x | 2.88x | 1.33x | 1.29x | 1.49x |
| EV / EBIT | 4.12x | 1.93x | 3.43x | 5.29x | 4.74x | 1.81x | 1.81x | 2.19x |
| EV / FCF | 2.95x | 2.23x | -9.98x | 13.4x | -86.2x | 5.1x | 9.16x | 13.3x |
| FCF Yield | 33.9% | 44.9% | -10% | 7.45% | -1.16% | 19.6% | 10.9% | 7.54% |
| Dividend per Share 2 | 0.0228 | 0.0696 | 0.0948 | - | - | 0.15 | 0.15 | 0.15 |
| Rate of return | 1.92% | 5.8% | 9.54% | - | - | 7.18% | 7.18% | 7.18% |
| EPS 2 | 0.21 | 0.39 | 0.02 | -0.03 | -0.05 | 0.3 | 0.355 | 0.3 |
| Distribution rate | 10.8% | 17.8% | 474% | - | - | 50% | 42.3% | 50% |
| Net sales 1 | 1,004 | 1,377 | 667.5 | 666.8 | 1,474 | 2,741 | 2,734 | 2,402 |
| EBITDA 1 | 606.9 | 1,020 | 383.8 | 333.2 | 843.6 | 1,923 | 1,938 | 1,665 |
| EBIT 1 | 320.9 | 431.4 | 237.4 | 149.1 | 512.8 | 1,412 | 1,379 | 1,133 |
| Net income 1 | 203.9 | 384.9 | 18.6 | -27.1 | -25.2 | 314.5 | 365.5 | 309 |
| Net Debt 1 | 165 | -388 | -153 | -108.5 | 885.9 | 516.3 | 460.5 | 443 |
| Reference price 2 | 1.187 | 1.199 | 0.993 | 0.921 | 1.584 | 2.089 | 2.089 | 2.089 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 7.03x | 0.94x | 1.34x | 7.12% | 2.05B | |
| 12.91x | 2.46x | 5.55x | 2.49% | 164B | |
| 12.53x | 3.34x | 6.39x | 3.56% | 104B | |
| 8.76x | 2.68x | 4.67x | 2.78% | 77.91B | |
| 7.59x | 2.59x | 4.11x | 1.66% | 61.76B | |
| 10.02x | 1.49x | 4.85x | 1.88% | 61.32B | |
| 12.41x | 3.71x | 5.27x | 2.12% | 57.61B | |
| 9.4x | 2.61x | 5.14x | 2.23% | 57.18B | |
| 12.68x | 3.45x | 5.24x | 5.77% | 44.87B | |
| 12.59x | 4.05x | 6.02x | 1.24% | 33.28B | |
| Average | 10.59x | 2.73x | 4.86x | 3.08% | 66.38B | |
| Weighted average by Cap. | 11.21x | 2.81x | 5.31x | 2.68% |
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
