|
Market Closed -
Oslo Bors
10:45:00 2026-11-03 EST
|
5-day change | 1st Jan Change | ||
| 129.20 NOK | +0.62% |
|
+5.73% | +42.45% |
| 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 | 6,115 |
| Change | - | - | 169.98% | 44.57% | 47.76% | -6.5% | -8.44% |
| P/E | - | - | 59.8x | 33x | 23.9x | 19.9x | 17.4x |
| PBR | - | - | 2.07x | 1.89x | 2.57x | 2.32x | 2.1x |
| PEG | - | - | - | 0x | 0.2x | 1x | 1.2x |
| Capitalization / Revenue | - | - | 0.91x | 0.71x | 0.81x | 0.75x | 0.71x |
| EV / Revenue | - | - | 1.2x | 0.75x | 0.88x | 0.76x | 0.65x |
| EV / EBITDA | - | - | 9x | 7.34x | 8.37x | 7.16x | 6.19x |
| EV / EBIT | - | - | 22.3x | 14.9x | 16.3x | 12.9x | 10.6x |
| EV / FCF | - | - | 7.68x | 4.97x | 18.5x | 11.6x | 7.42x |
| FCF Yield | - | - | 13% | 20.1% | 5.42% | 8.59% | 13.5% |
| Dividend per Share 2 | - | - | - | 0.8 | 1.178 | 1.824 | 2.093 |
| Rate of return | - | - | - | 0.88% | 0.91% | 1.41% | 1.62% |
| EPS 2 | - | - | 1.16 | 2.75 | 5.413 | 6.488 | 7.44 |
| Distribution rate | - | - | - | 29.1% | 21.8% | 28.1% | 28.1% |
| Net sales 1 | - | - | 2,787 | 6,420 | 8,142 | 8,841 | 9,340 |
| EBITDA 1 | - | - | 371.6 | 658.8 | 853.8 | 932.9 | 987.7 |
| EBIT 1 | - | - | 150 | 325.5 | 437.1 | 516.9 | 577.4 |
| 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 | -491.3 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 23.72x | 0.87x | 8.32x | 0.92% | 708M | |
| 13.02x | 0.62x | 4.69x | 2.6% | 38.6B | |
| 14.95x | 2.81x | 11.03x | - | 24.2B | |
| 10.9x | 1.06x | 6.06x | 3.4% | 22.47B | |
| 4.7x | 0.23x | 1.19x | 8.04% | 13.09B | |
| 10.57x | 1.33x | 9.43x | 0% | 12.51B | |
| 13.33x | 1.16x | 9.2x | 0.46% | 10.87B | |
| 24.44x | 2.82x | 17.04x | 2.83% | 5.61B | |
| 25.84x | 0.68x | 8.72x | -.--% | 5.1B | |
| 11.56x | 0.63x | 6.1x | 2.75% | 4.86B | |
| Average | 15.30x | 1.22x | 8.18x | 2.33% | 13.8B | |
| Weighted average by Cap. | 12.97x | 1.24x | 7.20x | 2.79% |
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
