|
Real-time
Oslo Bors
06:27:14 2026-11-04 EST
|
5-day change | 1st Jan Change | ||
| 131.00 NOK | +1.39% |
|
+5.48% | +44.43% |
| 11-03 | Danske Bank raises price target for Endúr to 140 Norwegian kroner (130), reiterates buy - BN | FW |
| 11-02 | Endúr Unit Wins NOK90 Million Design, Construction Contract in Norway | MT |
Company Valuation: Endúr ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 939.6 | 1,239 | 2,550 | 4,556 | 6,607 | - | - |
| Change | - | - | 105.84% | 78.68% | 45.03% | - | - |
| Enterprise Value (EV) 1 | 939.6 | 1,239 | 3,344 | 4,835 | 7,144 | 6,679 | 5,969 |
| Change | - | - | 169.98% | 44.57% | 47.76% | -6.5% | -10.63% |
| P/E | - | - | 59.8x | 33x | 23.8x | 19.6x | 17.4x |
| PBR | - | - | 2.07x | 1.89x | 2.57x | 2.32x | 2.1x |
| PEG | - | - | - | 0x | 0.2x | 0.9x | 1.3x |
| Capitalization / Revenue | - | - | 0.91x | 0.71x | 0.81x | 0.75x | 0.71x |
| EV / Revenue | - | - | 1.2x | 0.75x | 0.88x | 0.76x | 0.64x |
| EV / EBITDA | - | - | 9x | 7.34x | 8.33x | 7.11x | 6x |
| EV / EBIT | - | - | 22.3x | 14.9x | 16.2x | 12.8x | 10.2x |
| EV / FCF | - | - | 7.68x | 4.97x | 18.5x | 11.6x | 7.24x |
| FCF Yield | - | - | 13% | 20.1% | 5.42% | 8.59% | 13.8% |
| Dividend per Share 2 | - | - | - | 0.8 | 1.178 | 1.847 | 2.128 |
| Rate of return | - | - | - | 0.88% | 0.91% | 1.43% | 1.65% |
| EPS 2 | - | - | 1.16 | 2.75 | 5.436 | 6.59 | 7.44 |
| Distribution rate | - | - | - | 29.1% | 21.7% | 28% | 28.6% |
| Net sales 1 | - | - | 2,787 | 6,420 | 8,142 | 8,841 | 9,340 |
| EBITDA 1 | - | - | 371.6 | 658.8 | 858.1 | 939.4 | 995 |
| EBIT 1 | - | - | 150 | 325.5 | 441.4 | 523.4 | 584.9 |
| Net income 1 | -68.9 | -27.2 | 47 | 137.3 | 277.7 | 332.3 | 388.7 |
| Net Debt 1 | - | - | 794.4 | 279 | 536.8 | 72.69 | -637.2 |
| Reference price 2 | 34.45 | 38.00 | 69.40 | 90.70 | 129.20 | 129.20 | 129.20 |
| Nbr of stocks (in thousands) | 27,275 | 32,595 | 36,738 | 50,226 | 51,135 | - | - |
| Announcement Date | 2/25/22 | 2/22/24 | 2/10/25 | 2/26/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.77x | 0.88x | 8.33x | 0.91% | 711M | |
| 13.47x | 0.67x | 4.98x | 2.52% | 39.81B | |
| 15.52x | 3.07x | 12.08x | - | 23.77B | |
| 10.88x | 1.06x | 6.04x | 3.41% | 22.44B | |
| 4.84x | 0.25x | 1.27x | 7.81% | 13.49B | |
| 10.36x | 1.31x | 9.28x | 0% | 12.26B | |
| 13.45x | 1.17x | 9.28x | 0.45% | 10.98B | |
| 24.77x | 2.87x | 17.29x | 2.79% | 5.69B | |
| 25.45x | 0.67x | 8.67x | -.--% | 5.05B | |
| 11.62x | 0.63x | 6.13x | 2.73% | 4.88B | |
| Average | 15.41x | 1.26x | 8.34x | 2.29% | 13.91B | |
| Weighted average by Cap. | 13.17x | 1.29x | 7.42x | 2.75% |
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
- ENDUR Stock
- Valuation Endúr ASA
Select your edition
All financial news and data tailored to specific country editions
