|
Market Closed -
Oslo Bors
10:45:00 2026-10-12 EDT
|
5-day change | 1st Jan Change | ||
| 132.20 NOK | +1.23% |
|
+2.01% | +38.79% |
Company Valuation: DOF Group ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 298.5 | 1,830 | 2,337 | 3,402 | - | - |
| Change | - | 513.03% | 27.74% | 45.53% | - | - |
| Enterprise Value (EV) 1 | 1,374 | 2,881 | 3,658 | 4,737 | 4,692 | 4,717 |
| Change | - | 109.65% | 26.99% | 29.49% | -0.95% | 0.52% |
| P/E | 2.39x | 8.16x | 5.02x | 7.51x | 7.62x | 7.77x |
| PBR | 1x | 0.94x | 1.15x | 1.58x | 1.55x | 1.52x |
| PEG | - | -0.1x | 0x | -2.8x | -5.31x | -3.94x |
| Capitalization / Revenue | 0.23x | 1.21x | 1.16x | 1.49x | 1.52x | 1.51x |
| EV / Revenue | 1.08x | 1.9x | 1.82x | 2.08x | 2.1x | 2.09x |
| EV / EBITDA | 2.92x | 5.45x | 4.6x | 5.08x | 5.23x | 5.27x |
| EV / EBIT | 2.77x | 6.29x | 6.51x | 7.73x | 7.58x | 7.72x |
| EV / FCF | 24.7x | 8.76x | 9.38x | 12.7x | 9.78x | 11.2x |
| FCF Yield | 4.06% | 11.4% | 10.7% | 7.87% | 10.2% | 8.9% |
| Dividend per Share 2 | - | - | 1.3 | 1.558 | 1.637 | 1.62 |
| Rate of return | - | - | 13.7% | 11.3% | 11.8% | 11.7% |
| EPS 2 | 2.344 | 0.91 | 1.89 | 1.839 | 1.813 | 1.777 |
| Distribution rate | - | - | 68.8% | 84.7% | 90.3% | 91.2% |
| Net sales 1 | 1,271 | 1,513 | 2,014 | 2,281 | 2,239 | 2,256 |
| EBITDA 1 | 470.7 | 529 | 796 | 932.3 | 897.2 | 894.3 |
| EBIT 1 | 496.2 | 458 | 562 | 612.9 | 619.3 | 611.3 |
| Net income 1 | 393.7 | 178 | 467 | 450.3 | 437.1 | 425.1 |
| Net Debt 1 | 1,076 | 1,051 | 1,321 | 1,335 | 1,290 | 1,315 |
| Reference price 2 | 5.59 | 7.43 | 9.49 | 13.81 | 13.81 | 13.81 |
| Nbr of stocks (in thousands) | 53,373 | 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.42x | 2.06x | 5.04x | 11.41% | 3.36B | |
| 20.19x | 2.17x | 9.95x | 2.4% | 72.65B | |
| 19.71x | 2.35x | 13.31x | 1.64% | 56.28B | |
| 15.29x | 2.1x | 9.17x | 4.87% | 29.06B | |
| 22.58x | 2.47x | 12.17x | 0.29% | 27.28B | |
| 13.4x | 1.44x | 7.84x | 2.1% | 27.12B | |
| 30.17x | 5.03x | 19.62x | 0.94% | 15.83B | |
| 13.8x | 1.29x | 5.49x | 3.55% | 10.48B | |
| 29.39x | 0.54x | 4.66x | 3.55% | 9.93B | |
| 21.28x | 0.79x | 6.94x | 2.04% | 6.76B | |
| Average | 19.32x | 2.02x | 9.42x | 3.28% | 25.88B | |
| Weighted average by Cap. | 19.64x | 2.20x | 10.67x | 2.37% |
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
