Valuation DNO ASA London S.E.

Stocks

Market Closed - London S.E. Other stock markets 10:20:00 2026-07-22 EDT			5-day change	1st Jan Change
17.66 ^NOK	+2.20%		+3.07%	+10.82%

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

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	17,092	-	-
Change	-	18.05%	-18.45%	3.97%	51.86%	10.25%	-	-
Enterprise Value (EV) ¹	11,650	8,102	8,194	8,992	24,150	22,617	22,996	20,298
Change	-	-30.45%	1.13%	9.74%	168.58%	-6.35%	1.67%	-11.73%
P/E	5.66x	2.98x	47.4x	-31.1x	-32.8x	5.68x	4.19x	4.81x
PBR	1.14x	0.79x	0.75x	0.84x	1.2x	1.19x	1.01x	0.89x
PEG	-	0x	-0.5x	0x	-0.7x	-0x	0.1x	-0.4x
Capitalization / Revenue	1.15x	0.85x	1.39x	1.37x	1.08x	0.63x	0.66x	0.72x
EV / Revenue	1.32x	0.57x	1.16x	1.2x	1.69x	0.84x	0.89x	0.85x
EV / EBITDA	2.18x	0.78x	2.01x	2.41x	2.95x	1.19x	1.24x	1.2x
EV / EBIT	4.13x	1.82x	3.25x	5.38x	4.85x	1.63x	1.79x	1.78x
EV / FCF	2.95x	2.13x	-9.44x	13.6x	-88.4x	4.96x	11.3x	7.58x
FCF Yield	33.9%	46.9%	-10.6%	7.33%	-1.13%	20.2%	8.83%	13.2%
Dividend per Share ²	0.2	0.75	1	-	-	1.436	1.556	1.318
Rate of return	1.91%	6.35%	9.93%	-	-	8.19%	8.87%	7.52%
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	17.53	17.53	17.53
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	11.28x	2.21x	5.33x	2.88%	143B
CANADIAN NATURAL RESOURCES LIMITED	11.74x	3.23x	5.93x	3.94%	93.44B
EOG RESOURCES, INC.	8.2x	2.74x	4.67x	2.88%	76.4B
DIAMONDBACK ENERGY, INC.	13.09x	3.65x	5.32x	2.17%	56.21B
OCCIDENTAL PETROLEUM CORPORATION	7.93x	2.66x	4.18x	1.78%	56.2B
CENOVUS ENERGY INC.	9.39x	1.38x	4.75x	2.11%	53.91B
DEVON ENERGY CORPORATION	10.28x	2.48x	4.75x	2.66%	50.87B
WOODSIDE ENERGY GROUP LTD	11.8x	3.26x	4.84x	6.51%	41.64B
ECOPETROL S.A.	6.14x	1.6x	3.72x	5.14%	33.63B
Average	9.98x	2.58x	4.83x	3.34%	67.27B
Weighted average by Cap.	10.32x	2.60x	5.01x	3.17%