Company Valuation: Green Minerals

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 107 109.6 84.06 48.27 26.57
Change - 2.44% -23.27% -42.58% -44.96%
Enterprise Value (EV) 1 87.89 88.31 72.34 45.17 22.39
Change - 0.48% -18.08% -37.55% -50.44%
P/E -10x -9.29x -7.64x -2.87x -5.72x
PBR 5.61x 5.3x 7.34x 40.2x 3.67x
PEG -0x -6.91x 1.07x -0.1x 0.1x
Capitalization / Revenue - 531,853,981x 14,010,370,667x 8,044,520,000x -
EV / Revenue - - - - -
EV / EBITDA - - - - -
EV / EBIT -8.25x -7.94x -6.61x -2.74x -5.55x
EV / FCF - - - - -
FCF Yield - - - - -
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.8288 -0.84 -0.78 -1.15 -0.2306
Distribution rate - - - - -
Net sales - 0.206 0.006 0.006 -
EBITDA - - - - -
EBIT 1 -10.65 -11.12 -10.94 -16.5 -4.031
Net income 1 -10.65 -11.11 -10.97 -16.53 -4.659
Net Debt 1 -19.07 -21.25 -11.72 -3.093 -4.178
Reference price 2 8.300 7.800 5.960 3.300 1.320
Nbr of stocks (in thousands) 12,886 14,046 14,104 14,626 20,126
Announcement Date 4/22/22 4/21/23 4/30/24 4/30/25 4/30/26
1NOK in Million2NOK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 2.42M
19.09x2.11x10.53x1.62% 63.07B
20.25x2.71x10.74x2.57% 49.44B
38.32x3.76x20.01x1.01% 38.96B
40.76x6.32x19.74x0.65% 36.85B
32.68x5.01x16.79x0.72% 36.29B
13.56x1.61x7.49x2.25% 33.99B
74.44x4.6x71.23x0.31% 23.28B
18.71x2.13x8.74x1.13% 22.56B
16.01x4.32x8.49x4.68% 16.67B
Average 30.42x 3.62x 19.31x 1.66% 32.11B
Weighted average by Cap. 28.86x 3.46x 17.32x 1.58%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Green Minerals

Historical PBR trend

Valuation ratios - PBR - Green Minerals

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Green Minerals

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Green Minerals

  1. Stock Market
  2. Stocks
  3. GEM Stock
  4. Valuation Green Minerals