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.($)
13.93x1.66x8.12x1.97% 52.69B
17.67x2.43x9.64x2.92% 42.38B
26.18x5.75x17.33x0.73% 33.46B
32.37x3.35x17.24x1.03% 33.37B
27.7x4.29x14.49x0.87% 31.33B
11.19x1.35x6.32x2.75% 27.59B
18.43x5.8x12.12x2.43% 21.48B
66.27x4.11x63.71x0.35% 20.48B
14.68x1.86x7.55x1.49% 19.65B
Average 25.38x 3.40x 17.39x 1.62% 31.38B
Weighted average by Cap. 23.57x 3.23x 15.34x 1.69%

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