|
Market Closed -
Nasdaq Helsinki
12:00:00 2026-11-13 EST
|
5-day change | 1st Jan Change | ||
| 23.76 EUR | +2.11% |
|
+2.46% | +30.69% |
| 11-06 | Elmera Group Delists from Euronext Oslo Børs Following Takeover by Fortum | MT |
| 11-05 | Euronext Oslo Børs to Delist Elmera Group | MT |
Company Valuation: Fortum Oyj
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 23,975 | 13,943 | 11,718 | 12,127 | 16,312 | 21,319 | - | - |
| Change | - | -41.84% | -15.96% | 3.48% | 34.52% | 30.69% | - | - |
| Enterprise Value (EV) 1 | 33,603 | 15,027 | 12,660 | 12,494 | 17,791 | 23,159 | 23,048 | 23,029 |
| Change | - | -55.28% | -15.75% | -1.32% | 42.4% | 30.17% | -0.48% | -0.08% |
| P/E | 32.5x | -5.71x | 7.77x | 10.4x | 21.4x | 23.4x | 20.3x | 19.1x |
| PBR | 1.98x | 1.82x | 1.39x | 1.34x | 1.91x | 2.46x | 2.37x | 2.32x |
| PEG | - | 0x | -0x | -0.5x | -0.6x | 1.2x | 1.3x | 2.89x |
| Capitalization / Revenue | 0.21x | 1.58x | 1.75x | 2.09x | 3.27x | 3.79x | 3.31x | 3.2x |
| EV / Revenue | 0.3x | 1.71x | 1.89x | 2.15x | 3.57x | 4.12x | 3.58x | 3.45x |
| EV / EBITDA | 8.8x | 6.17x | 6.65x | 8.03x | 14.3x | 15.7x | 14.1x | 13.3x |
| EV / EBIT | 13.3x | 8.03x | 8.2x | 10.6x | 19.3x | 20.2x | 17.8x | 16.7x |
| EV / FCF | 8.86x | 9.57x | 11.2x | 13.6x | 52.2x | 28x | 24.1x | 21.8x |
| FCF Yield | 11.3% | 10.4% | 8.96% | 7.36% | 1.92% | 3.57% | 4.15% | 4.58% |
| Dividend per Share 2 | 1.14 | 0.91 | 1.15 | 1.4 | 0.74 | 0.8936 | 0.9935 | 1.029 |
| Rate of return | 4.22% | 5.86% | 8.81% | 10.4% | 4.07% | 3.76% | 4.18% | 4.33% |
| EPS 2 | 0.83 | -2.72 | 1.68 | 1.3 | 0.85 | 1.014 | 1.17 | 1.247 |
| Distribution rate | 137% | -33.5% | 68.5% | 108% | 87.1% | 88.1% | 84.9% | 82.5% |
| Net sales 1 | 112,400 | 8,804 | 6,711 | 5,800 | 4,989 | 5,619 | 6,445 | 6,668 |
| EBITDA 1 | 3,817 | 2,436 | 1,903 | 1,556 | 1,240 | 1,472 | 1,633 | 1,726 |
| EBIT 1 | 2,536 | 1,871 | 1,544 | 1,178 | 924 | 1,145 | 1,293 | 1,380 |
| Net income 1 | 739 | -2,416 | 1,514 | 1,164 | 765 | 909.3 | 1,047 | 1,109 |
| Net Debt 1 | 9,628 | 1,084 | 942 | 367 | 1,479 | 1,840 | 1,729 | 1,710 |
| Reference price 2 | 26.99 | 15.54 | 13.06 | 13.52 | 18.18 | 23.76 | 23.76 | 23.76 |
| Nbr of stocks (in thousands) | 888,294 | 897,264 | 897,264 | 897,264 | 897,264 | 897,264 | - | - |
| Announcement Date | 3/3/22 | 3/2/23 | 2/7/24 | 2/11/25 | 2/3/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.95x | 4.04x | 15.44x | 3.84% | 23.09B | |
| 25.74x | 4.28x | 29.85x | 0.25% | 215B | |
| 20.9x | 9.33x | 16.71x | 2.91% | 179B | |
| 22.11x | 4.56x | 12.75x | 3.14% | 172B | |
| 21.13x | 5.93x | 13x | 3.27% | 108B | |
| 13.58x | 1.93x | 6.9x | 5.21% | 109B | |
| 21.6x | 11.88x | 15.42x | 3.24% | 109B | |
| 18.98x | 5.72x | 11.47x | 3.38% | 100B | |
| 22.42x | 3.25x | 14.35x | 0.59% | 99.29B | |
| 19.93x | 5.22x | 12.46x | 2.99% | 70.19B | |
| Average | 20.94x | 5.61x | 14.84x | 2.88% | 118B | |
| Weighted average by Cap. | 21.32x | 5.80x | 16.25x | 2.6% |
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
- FORTUM Stock
- Valuation Fortum Oyj
Select your edition
All financial news and data tailored to specific country editions
