Valuation DNO ASA London S.E.

Stocks

Market Closed - London S.E. Other stock markets 10:20:00 2026-06-19 EDT			5-day change	1st Jan Change
17.42 ^NOK	+2.83%		-5.49%	+9.28%

06-18	Calendar Monday June 22 - Friday June 26	FW
06-18	Vår Energi, DNO to Swap Norwegian Continental Shelf Assets	MT

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	16,994	-	-
Change	-	18.05%	-18.45%	3.97%	51.86%	9.62%	-	-
Enterprise Value (EV) ¹	11,650	8,102	8,194	8,992	24,150	22,582	23,433	19,844
Change	-	-30.45%	1.13%	9.74%	168.58%	-6.49%	3.77%	-15.32%
P/E	5.66x	2.98x	47.4x	-31.1x	-32.8x	5.38x	4.26x	4.95x
PBR	1.14x	0.79x	0.75x	0.84x	1.2x	1.2x	1.01x	0.9x
PEG	-	0x	-0.5x	0x	-0.7x	-0x	0.2x	-0.4x
Capitalization / Revenue	1.15x	0.85x	1.39x	1.37x	1.08x	0.65x	0.67x	0.72x
EV / Revenue	1.32x	0.57x	1.16x	1.2x	1.69x	0.86x	0.92x	0.84x
EV / EBITDA	2.18x	0.78x	2.01x	2.41x	2.95x	1.21x	1.3x	1.2x
EV / EBIT	4.13x	1.82x	3.25x	5.38x	4.85x	1.65x	1.88x	1.81x
EV / FCF	2.95x	2.13x	-9.44x	13.6x	-88.4x	5.41x	15.7x	6.87x
FCF Yield	33.9%	46.9%	-10.6%	7.33%	-1.13%	18.5%	6.36%	14.6%
Dividend per Share ²	0.2	0.75	1	-	-	1.392	1.534	1.296
Rate of return	1.91%	6.35%	9.93%	-	-	7.99%	8.8%	7.44%
EPS ²	1.848	3.957	0.2124	-0.3363	-0.4852	3.242	4.093	3.518
Distribution rate	10.8%	19%	471%	-	-	42.9%	37.5%	36.9%
Net sales ¹	8,836	14,214	7,088	7,476	14,305	26,182	25,428	23,493
EBITDA ¹	5,340	10,344	4,075	3,736	8,187	18,623	18,049	16,484
EBIT ¹	2,824	4,453	2,521	1,672	4,977	13,659	12,488	10,988
Net income ¹	1,794	3,905	197.5	-303.8	-244.6	3,620	4,084	3,513
Net Debt ¹	1,452	-3,937	-1,625	-1,216	8,647	5,588	6,439	2,850
Reference price ²	10.46	11.81	10.07	10.47	15.90	17.43	17.43	17.43
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CONOCOPHILLIPS	10.72x	2.03x	4.67x	3.14%	131B
CANADIAN NATURAL RESOURCES LIMITED	10.63x	2.95x	5.58x	4.25%	86.08B
EOG RESOURCES, INC.	7.36x	2.49x	4.1x	3.18%	69.23B
DIAMONDBACK ENERGY, INC.	11.01x	3.34x	4.66x	2.36%	51.62B
OCCIDENTAL PETROLEUM CORPORATION	6.87x	2.32x	3.74x	1.98%	51.54B
DEVON ENERGY CORPORATION	8.75x	2.25x	4.36x	2.8%	48.58B
CENOVUS ENERGY INC.	7.91x	1.22x	4.2x	2.4%	47.07B
WOODSIDE ENERGY GROUP LTD	9.83x	2.98x	4.3x	7.65%	38.69B
EQT CORPORATION	10.32x	3.75x	5.32x	1.29%	31.72B
Average	9.27x	2.59x	4.55x	3.23%	61.76B
Weighted average by Cap.	9.46x	2.49x	4.60x	3.25%