|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 120.10 NOK | +2.13% |
|
+5.26% | +26.09% |
| 07-03 | DOF Group ASA Announces Contract Extension for Skandi Vega with Equinor Energy AS | CI |
| 07-03 | DOF Group Lands Contract Extension for Anchor Handling Tug 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 | 3,008 | - | - |
| Change | - | 85.22% | 27.74% | 28.71% | - | - |
| Enterprise Value (EV) 1 | 2,064 | 2,881 | 3,658 | 4,414 | 4,355 | 4,310 |
| Change | - | 39.61% | 26.99% | 20.65% | -1.32% | -1.04% |
| P/E | 2.39x | 8.16x | 5.02x | 7.12x | 6.94x | 6.97x |
| PBR | 1x | 0.94x | 1.15x | 1.42x | 1.39x | 1.37x |
| PEG | - | -0.1x | 0x | -0.77x | 2.7x | -16.91x |
| Capitalization / Revenue | 0.78x | 1.21x | 1.16x | 1.36x | 1.35x | 1.34x |
| EV / Revenue | 1.62x | 1.9x | 1.82x | 2x | 1.95x | 1.92x |
| EV / EBITDA | 4.38x | 5.45x | 4.6x | 5.07x | 4.89x | 4.87x |
| EV / EBIT | 4.16x | 6.29x | 6.51x | 7.5x | 7.17x | 7.16x |
| EV / FCF | 37x | 8.76x | 9.38x | 15.8x | 8.5x | 9.65x |
| FCF Yield | 2.7% | 11.4% | 10.7% | 6.34% | 11.8% | 10.4% |
| Dividend per Share 2 | - | - | 1.3 | 1.534 | 1.597 | 1.58 |
| Rate of return | - | - | 13.7% | 12.6% | 13.1% | 12.9% |
| 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 | 12.22 | 12.22 | 12.22 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.12x | 2x | 5.07x | 12.56% | 3.01B | |
| 17.47x | 2.05x | 9.3x | 2.61% | 67.47B | |
| 19.4x | 1.88x | 10.66x | 1.77% | 52.36B | |
| 14.04x | 1.45x | 7.86x | 2.07% | 27.53B | |
| 22.73x | 2.42x | 12.01x | 0.3% | 26.61B | |
| 19.34x | 0.52x | 4.16x | 3.75% | 9.76B | |
| 32.92x | 6.3x | 11.37x | 2.95% | 6.75B | |
| 22.66x | 0.77x | 7.33x | 1.96% | 6.47B | |
| 19.83x | 5.62x | 9.77x | 2.5% | 6.45B | |
| 14.4x | 1.31x | 6.17x | 1.31% | 5.97B | |
| Average | 18.99x | 2.43x | 8.37x | 3.18% | 21.24B | |
| Weighted average by Cap. | 18.73x | 2.09x | 9.43x | 2.19% |
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
