Valuation DOF Group ASA BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 16:43:08 2026-07-27 EDT			5-day change	1st Jan Change
11.32 ^EUR	-2.08%		+5.28%	+43.34%

07-23	DOF Group Sells Four Platform Supply Vessels, Agrees to Buy Two Construction Support Ships	MT
07-14	DOF Group ASA Receives Letter of Award for Very Large 4-Year Contract	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	298.5	1,830	2,337	3,173	-	-
Change	-	513.03%	27.74%	35.74%	-	-
Enterprise Value (EV) ¹	1,374	2,881	3,658	4,578	4,520	4,475
Change	-	109.65%	26.99%	25.15%	-1.28%	-1%
P/E	2.39x	8.16x	5.02x	7.51x	7.32x	7.35x
PBR	1x	0.94x	1.15x	1.5x	1.47x	1.44x
PEG	-	-0.1x	0x	-0.81x	2.85x	-17.83x
Capitalization / Revenue	0.23x	1.21x	1.16x	1.44x	1.42x	1.42x
EV / Revenue	1.08x	1.9x	1.82x	2.07x	2.03x	2x
EV / EBITDA	2.92x	5.45x	4.6x	5.26x	5.08x	5.05x
EV / EBIT	2.77x	6.29x	6.51x	7.78x	7.44x	7.43x
EV / FCF	24.7x	8.76x	9.38x	16.4x	8.82x	10x
FCF Yield	4.06%	11.4%	10.7%	6.11%	11.3%	9.98%
Dividend per Share ²	-	-	1.3	1.534	1.597	1.58
Rate of return	-	-	13.7%	11.9%	12.4%	12.3%
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	12.88	12.88	12.88
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

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.($)
SLB N.V.	22.26x	2.32x	10.65x	2.24%	76.47B
BAKER HUGHES COMPANY	21.55x	2.04x	11.38x	1.64%	60.11B
TECHNIPFMC PLC	26.13x	2.79x	13.88x	0.26%	29.92B
HALLIBURTON COMPANY	13.86x	1.46x	7.94x	2.05%	26.77B
SAIPEM SPA	19.69x	0.52x	4.2x	3.79%	9.62B
NOV INC.	26.06x	0.89x	8.4x	1.82%	7.35B
SBM OFFSHORE N.V.	7.95x	1.49x	5.86x	3.39%	6.22B
WEATHERFORD INTERNATIONAL PLC	15.73x	1.4x	6.6x	1.24%	6.16B
ARCHROCK, INC.	19.48x	5.55x	9.63x	2.54%	6.26B
Average	19.19x	2.05x	8.73x	2.11%	25.43B
Weighted average by Cap.	20.97x	2.13x	10.34x	1.86%