Valuation Endúr ASA

Stocks

Market Closed - Oslo Bors Other stock markets 10:45:00 2026-06-12 EDT			5-day change	1st Jan Change
115.60 ^NOK	+1.94%		-0.86%	+27.45%

06-11	Endúr Wraps Up Purchase of Enviro Entreprenør	MT
06-01	Endúr unit wins contract for Telge Inkop	RE

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	5,918	-	-
Change	-	-	105.84%	78.68%	29.91%	-	-
Enterprise Value (EV) ¹	939.6	1,239	3,344	4,835	6,129	5,698	5,123
Change	-	-	169.98%	44.57%	26.78%	-7.04%	-10.1%
P/E Ratio	-	-	59.8x	33x	18.6x	15.5x	13.8x
PBR	-	-	2.07x	1.89x	2.2x	1.93x	1.74x
PEG	-	-	-	0x	0x	0.8x	1.2x
Capitalization / Revenue	-	-	0.91x	0.71x	0.72x	0.66x	0.62x
EV / Revenue	-	-	1.2x	0.75x	0.75x	0.64x	0.54x
EV / EBITDA	-	-	9x	7.34x	6.84x	5.83x	4.93x
EV / EBIT	-	-	22.3x	14.9x	12.4x	9.8x	8.03x
EV / FCF	-	-	7.68x	4.97x	12.6x	10.2x	6.52x
FCF Yield	-	-	13%	20.1%	7.95%	9.81%	15.3%
Dividend per Share ²	-	-	-	0.8	1.248	2.084	2.43
Rate of return	-	-	-	0.88%	1.08%	1.8%	2.1%
EPS ²	-	-	1.16	2.75	6.217	7.472	8.357
Distribution rate	-	-	-	29.1%	20.1%	27.9%	29.1%
Net sales ¹	-	-	2,787	6,420	8,194	8,964	9,521
EBITDA ¹	-	-	371.6	658.8	896.2	977.2	1,039
EBIT ¹	-	-	150	325.5	492.7	581.6	638.2
Net income ¹	-68.9	-27.2	47	137.3	314.7	382.5	429.4
Net Debt ¹	-	-	794.4	279	211.4	-219.9	-795.3
Reference price ²	34.45	38.00	69.40	90.70	115.60	115.60	115.60
Nbr of stocks (in thousands)	27,275	32,595	36,738	50,226	51,193	-	-
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	18.59x	0.75x	6.84x	1.08%	624M
HD HYUNDAI MARINE SOLUTION CO.,LTD.	31.4x	4.36x	23.41x	2.12%	7.32B
Average	24.99x	2.55x	15.13x	1.6%	3.97B
Weighted average by Cap.	30.39x	4.07x	22.11x	2.04%