Valuation Endúr ASA

Stocks

Market Closed - Oslo Bors 10:45:00 2026-09-23 EDT			5-day change	1st Jan Change
110.60 ^NOK	+1.28%		+9.07%	+21.94%

08-27	Danske Bank cuts the target price for Endúr to 130 Norwegian kroner (140), reiterates buy - BN	FW
08-24	Nordea cuts its target price for Endúr to 131 Norwegian kroner (136), reiterates buy	FW

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	5,656	-	-
Change	-	-	105.84%	78.68%	24.15%	-	-
Enterprise Value (EV) ¹	939.6	1,239	3,344	4,835	6,175	5,698	5,120
Change	-	-	169.98%	44.57%	27.73%	-7.73%	-10.14%
P/E	-	-	59.8x	33x	19.6x	16.6x	14.4x
PBR	-	-	2.07x	1.89x	2.19x	1.97x	1.78x
PEG	-	-	-	0x	0x	0.9x	0.9x
Capitalization / Revenue	-	-	0.91x	0.71x	0.69x	0.64x	0.6x
EV / Revenue	-	-	1.2x	0.75x	0.75x	0.64x	0.54x
EV / EBITDA	-	-	9x	7.34x	7.11x	6.03x	5.1x
EV / EBIT	-	-	22.3x	14.9x	13.7x	10.8x	8.63x
EV / FCF	-	-	7.68x	4.97x	13.7x	10.3x	6.22x
FCF Yield	-	-	13%	20.1%	7.29%	9.71%	16.1%
Dividend per Share ²	-	-	-	0.8	1.2	1.862	2.169
Rate of return	-	-	-	0.88%	1.08%	1.68%	1.96%
EPS ²	-	-	1.16	2.75	5.636	6.676	7.696
Distribution rate	-	-	-	29.1%	21.3%	27.9%	28.2%
Net sales ¹	-	-	2,787	6,420	8,219	8,904	9,397
EBITDA ¹	-	-	371.6	658.8	869	945.3	1,003
EBIT ¹	-	-	150	325.5	451.5	528.8	593.2
Net income ¹	-68.9	-27.2	47	137.3	285.7	341.9	395.8
Net Debt ¹	-	-	794.4	279	519.8	42.5	-535.2
Reference price ²	34.45	38.00	69.40	90.70	110.60	110.60	110.60
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

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.($)
ENDÚR ASA	19.37x	0.74x	7.02x	1.1%	591M
HD HYUNDAI MARINE SOLUTION CO.,LTD.	31.2x	4.4x	23.68x	2%	8.03B
Average	25.29x	2.57x	15.35x	1.55%	4.31B
Weighted average by Cap.	30.39x	4.15x	22.54x	1.93%