Company Valuation: HAV Group ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025
Market Cap 1 495.7 283.7 294.7 198 197.4
Change - -42.77% 3.88% -32.81% -0.32%
Enterprise Value (EV) 1 186.4 106.1 169.6 -42.37 -1.66
Change - -43.09% 59.88% -124.98% 96.08%
P/E Ratio 7.03x -596x -83.8x -7.16x 145x
PBR 3.41x 2.58x 3.31x 2.53x 2.24x
PEG 0x 6x -0x -0x -1x
Capitalization / Revenue 0.54x 0.46x 0.48x 0.26x 0.25x
EV / Revenue 0.2x 0.17x 0.27x -0.06x -0x
EV / EBITDA 2.02x 26.3x -38.8x 0.88x -0.3x
EV / EBIT 2.06x 53.9x -21.5x 0.82x -0.84x
EV / FCF 0.77x -1.14x -4.91x -0.43x 0.04x
FCF Yield 130% -87.6% -20.4% -230% 2,735%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 2.019 -0.0143 -0.1109 -0.8776 0.0388
Distribution rate - - - - -
Net sales 1 916.7 621.8 617.1 759 803
EBITDA 1 92.08 4.039 -4.37 -48.17 5.57
EBIT 1 90.63 1.969 -7.898 -51.49 1.98
Net income 1 70.54 -0.476 -4.322 -30.77 1.354
Net Debt 1 -309.4 -177.7 -125.2 -240.4 -199.1
Reference price 2 14.20 8.50 9.30 6.28 5.64
Nbr of stocks (in thousands) 34,920 33,378 31,691 31,533 35,000
Announcement Date 4/29/22 4/28/23 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.($)
- - - - 51.63M
13.95x0.72x5.33x2.56% 38.94B
23.13x2.72x18.31x0% 22.22B
20.9x3.27x15.89x - 21.81B
7.78x0.56x3.05x4.25% 17.94B
19.71x1.79x13.08x0.44% 14.61B
7.21x1.44x4.24x6.78% 10.31B
36.7x1.23x12.2x1.11% 5.29B
13.15x0.73x7.39x2.22% 5.19B
26.71x0.58x7.58x0.22% 4.52B
Average 18.80x 1.45x 9.67x 2.2% 14.09B
Weighted average by Cap. 17.03x 1.59x 9.85x 2.27%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. HAV Stock
  4. Valuation HAV Group ASA
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!