|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 114.60 NOK | +0.44% |
|
-2.96% | +20.31% |
| 06-29 | Dof Group Asa Contract Extension for Skandi Darwin | CI |
| 06-29 | DOF Group Lands Contract Extension for Multi-purpose Supply Vessel | MT |
Company Valuation: DOF Group ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 987.9 | 1,830 | 2,337 | 2,843 | - | - |
| Change | - | 85.22% | 27.74% | 21.65% | - | - |
| Enterprise Value (EV) 1 | 2,064 | 2,881 | 3,658 | 4,249 | 4,191 | 4,145 |
| Change | - | 39.61% | 26.99% | 16.15% | -1.38% | -1.08% |
| P/E | 2.39x | 8.16x | 5.02x | 6.73x | 6.56x | 6.59x |
| PBR | 1x | 0.94x | 1.15x | 1.34x | 1.32x | 1.29x |
| PEG | - | -0.1x | 0x | -0.73x | 2.56x | -15.99x |
| Capitalization / Revenue | 0.78x | 1.21x | 1.16x | 1.29x | 1.28x | 1.27x |
| EV / Revenue | 1.62x | 1.9x | 1.82x | 1.92x | 1.88x | 1.85x |
| EV / EBITDA | 4.38x | 5.45x | 4.6x | 4.88x | 4.71x | 4.68x |
| EV / EBIT | 4.16x | 6.29x | 6.51x | 7.22x | 6.9x | 6.89x |
| EV / FCF | 37x | 8.76x | 9.38x | 15.2x | 8.17x | 9.28x |
| FCF Yield | 2.7% | 11.4% | 10.7% | 6.58% | 12.2% | 10.8% |
| Dividend per Share 2 | - | - | 1.3 | 1.534 | 1.597 | 1.58 |
| Rate of return | - | - | 13.7% | 13.3% | 13.8% | 13.7% |
| EPS 2 | 2.344 | 0.91 | 1.89 | 1.715 | 1.759 | 1.752 |
| Distribution rate | - | - | 68.8% | 89.4% | 90.8% | 90.2% |
| Net sales 1 | 1,271 | 1,513 | 2,014 | 2,209 | 2,228 | 2,242 |
| EBITDA 1 | 470.7 | 529 | 796 | 871.1 | 890.3 | 885.5 |
| EBIT 1 | 496.2 | 458 | 562 | 588.2 | 607.6 | 602 |
| Net income 1 | 393.7 | 178 | 467 | 423.2 | 433.9 | 432.2 |
| Net Debt 1 | 1,076 | 1,051 | 1,321 | 1,406 | 1,347 | 1,302 |
| Reference price 2 | 5.59 | 7.43 | 9.49 | 11.55 | 11.55 | 11.55 |
| Nbr of stocks (in thousands) | 176,649 | 246,279 | 246,279 | 246,279 | - | - |
| Announcement Date | 2/22/24 | 2/24/25 | 2/19/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.7x | 1.92x | 4.86x | 13.34% | 2.83B | |
| 17.97x | 2.12x | 9.56x | 2.5% | 70.27B | |
| 20.96x | 2.02x | 11.45x | 1.66% | 56.11B | |
| 14.59x | 1.5x | 8.13x | 2% | 28.58B | |
| 21.95x | 2.33x | 11.58x | 0.31% | 25.69B | |
| 18.57x | 0.5x | 3.99x | 3.85% | 9.24B | |
| 36.95x | 6.84x | 12.35x | 2.63% | 7.58B | |
| 22.61x | 6.2x | 10.77x | 2.19% | 7.35B | |
| 23.48x | 0.8x | 7.61x | 1.89% | 6.7B | |
| 14.35x | 1.31x | 6.21x | 1.32% | 5.95B | |
| Average | 19.82x | 2.55x | 8.65x | 3.17% | 22.03B | |
| Weighted average by Cap. | 19.52x | 2.21x | 9.79x | 2.1% |
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
- DOFG Stock
- Valuation DOF Group ASA
Select your edition
All financial news and data tailored to specific country editions
