Company Valuation: Hunter Group ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 231.7 189.5 137 9.092 5.619 23.83
Change - -18.21% -27.71% -93.36% -38.2% 324.05%
Enterprise Value (EV) 1 391.1 353.9 0.2948 4.152 -1.986 12.47
Change - -9.52% -99.92% 1,308.29% -147.83% 728.17%
P/E 3.71x 50.2x 3.02x 5.27x -0.42x 1.77x
PBR 0.85x 1.07x 0.99x 1.11x 0.52x 1.15x
PEG - -0.5x 0x -0.1x 0x -0x
Capitalization / Revenue 2.13x 5.01x 7.45x 52.6x -0.68x 2.72x
EV / Revenue 3.6x 9.35x 0.02x 24x 0.24x 1.42x
EV / EBITDA 4.27x 14.6x 0.04x -3.56x 0.2x 1.8x
EV / EBIT 5.19x 33.4x -0.32x -3.34x 0.19x 1.8x
EV / FCF -1.79x 32.5x 0.03x -2.34x 0.5x -2.84x
FCF Yield -55.7% 3.08% 3,846% -42.8% 199% -35.2%
Dividend per Share 2 - 3.405 - - - 0.0972
Rate of return - 50.7% - - - 55%
EPS 2 2.2 0.1339 1.6 0.04 -0.1 0.1
Distribution rate - 2,544% - - - 97.2%
Net sales 1 108.6 37.86 18.38 0.173 -8.292 8.758
EBITDA 1 91.54 24.26 7.002 -1.166 -10.18 6.936
EBIT 1 75.31 10.6 -0.934 -1.242 -10.26 6.93
Net income 1 63.08 3.776 47.38 1.299 -11.87 14.05
Net Debt 1 159.4 164.4 -136.7 -4.94 -7.605 -11.35
Reference price 2 8.164 6.720 4.831 0.211 0.042 0.177
Nbr of stocks (in thousands) 28,384 28,206 28,357 43,082 134,825 134,806
Announcement Date 3/25/21 3/24/22 3/9/23 3/28/24 4/10/25 2/26/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
11.99x1.25x5.37x2.42% 17.13B
7.72x14.82x - -.--% 14.73B
6.21x9.63x28.1x2.55% 11.96B
Average 8.64x 8.57x 16.74x 1.66% 14.6B
Weighted average by Cap. 8.98x 8.10x 14.71x 1.64%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!