|
Market Closed -
Oslo Bors
10:45:00 2026-09-14 EDT
|
5-day change | 1st Jan Change | ||
| 35.55 NOK | -0.97% |
|
-3.40% | -35.95% |
| 08-19 | Danske Bank cuts its price target for Elopak to 37 Norwegian kroner (39), reiterates hold - BN | FW |
| 08-19 | SB1 Markets cuts Elopak price target to 43 Norwegian kroner (48), reiterates buy | FW |
Company Valuation: Elopak ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 723.2 | 639.2 | 721.1 | 1,030 | 1,263 | 886.1 | - | - |
| Change | - | -11.61% | 12.8% | 42.84% | 22.61% | -29.84% | - | - |
| Enterprise Value (EV) 1 | 964 | 1,031 | 1,054 | 1,399 | 1,628 | 1,282 | 1,248 | 1,198 |
| Change | - | 6.92% | 2.22% | 32.82% | 16.36% | -21.26% | -2.69% | -3.97% |
| P/E | 20.7x | 59.4x | 10.7x | 16.7x | 20.4x | 12.8x | 11.6x | 9.62x |
| PBR | 2.69x | 2.46x | 2.36x | 3.01x | 3.73x | 2.46x | 2.21x | 1.89x |
| PEG | - | -0.9x | 0x | -2.09x | - | 1x | 1.16x | 0.5x |
| Capitalization / Revenue | 0.77x | 0.62x | 0.64x | 0.89x | 1.05x | 0.71x | 0.68x | 0.63x |
| EV / Revenue | 1.03x | 1.01x | 0.93x | 1.21x | 1.35x | 1.03x | 0.96x | 0.86x |
| EV / EBITDA | 7.97x | 8.63x | 6.17x | 7.95x | 8.82x | 7.04x | 6.29x | 5.42x |
| EV / EBIT | 15x | 18.6x | 9.62x | 12.8x | 14.1x | 11.7x | 10.3x | 8.38x |
| EV / FCF | 26.9x | -10.2x | 8.41x | 45.4x | 19.1x | 18.1x | 15.3x | 13.3x |
| FCF Yield | 3.72% | -9.79% | 11.9% | 2.2% | 5.25% | 5.53% | 6.52% | 7.51% |
| Dividend per Share 2 | 0.0746 | 0.0785 | 0.1286 | 0.13 | 0.132 | 0.1454 | 0.1549 | 0.1894 |
| Rate of return | 2.78% | 3.3% | 4.8% | 3.39% | 2.81% | 4.37% | 4.65% | 5.69% |
| EPS 2 | 0.13 | 0.04 | 0.25 | 0.23 | 0.23 | 0.2606 | 0.2866 | 0.3463 |
| Distribution rate | 57.4% | 196% | 51.4% | 56.5% | 57.4% | 55.8% | 54% | 54.7% |
| Net sales 1 | 940.2 | 1,024 | 1,132 | 1,157 | 1,206 | 1,247 | 1,305 | 1,397 |
| EBITDA 1 | 120.9 | 119.4 | 170.9 | 176.1 | 184.7 | 182.1 | 198.5 | 221.1 |
| EBIT 1 | 64.47 | 55.48 | 109.5 | 109.2 | 115.3 | 109.6 | 121.2 | 143.1 |
| Net income 1 | 33.81 | 10.86 | 67.06 | 60.91 | 61.56 | 72.18 | 75.65 | 92.56 |
| Net Debt 1 | 240.8 | 391.5 | 332.5 | 369.5 | 365.5 | 396.2 | 361.8 | 312.2 |
| Reference price 2 | 2.686 | 2.374 | 2.681 | 3.830 | 4.701 | 3.331 | 3.331 | 3.331 |
| Nbr of stocks (in thousands) | 269,219 | 269,213 | 268,952 | 268,893 | 268,631 | 268,646 | - | - |
| Announcement Date | 2/23/22 | 2/21/23 | 2/15/24 | 2/11/25 | 2/10/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.78x | 1.04x | 7.09x | 4.37% | 1.04B | |
| 23.06x | 1.11x | 7.19x | 4.25% | 22.64B | |
| 24.15x | 2.39x | 11.47x | 2.29% | 20.76B | |
| 27.78x | 1.11x | 8.41x | 5.22% | 18.2B | |
| 19.14x | 2.21x | 9.02x | 1.97% | 6.05B | |
| 20.88x | 2.43x | 14.5x | 2.62% | 5.56B | |
| -100.14x | 0.86x | 8.01x | 2.14% | 4.92B | |
| 12.14x | 1.12x | 6.5x | 4.47% | 4.73B | |
| 19.25x | 1.34x | 8.71x | 2.54% | 3.97B | |
| 6.74x | 1.27x | 9.03x | 1.64% | 3.77B | |
| Average | 6.58x | 1.49x | 8.99x | 3.15% | 9.16B | |
| Weighted average by Cap. | 15.72x | 1.56x | 9.11x | 3.47% |
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
- ELO Stock
- Valuation Elopak ASA
Select your edition
All financial news and data tailored to specific country editions
