Company Valuation: HydrogenPro ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026
Market Cap 1 98.54 170.5 102.9 31.44 18.66 7.306
Change - 73.04% -39.67% -69.43% -40.67% -60.84%
Enterprise Value (EV) 1 55.6 145.7 89.56 15.87 9.642 -19.42
Change - 162.02% -38.53% -82.28% -39.23% -301.42%
P/E -15.1x -19.7x -15.7x -1.73x -0.7x 1.29x
PBR 1.7x 4.14x 2.46x 0.98x 0.71x 0.08x
PEG - -0.6x 0.5x -0x -0.1x -0x
Capitalization / Revenue 43.8x 30.6x 1.91x 1.79x 2.05x 0.04x
EV / Revenue 24.7x 26.1x 1.66x 0.9x 1.06x -0.11x
EV / EBITDA -17.2x -15.6x -34.9x -0.86x -0.48x -1.26x
EV / EBIT -14.2x -13.6x -19.1x -0.77x -0.43x -2.26x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.1124 -0.1494 -0.1036 -0.2589 -0.2774 0.0409
Distribution rate - - - - - -
Net sales 1 2.25 5.58 53.99 17.59 9.106 174.9
EBITDA 1 -3.224 -9.318 -2.565 -18.39 -20.29 15.39
EBIT 1 -3.916 -10.7 -4.68 -20.48 -22.62 8.6
Net income 1 -5.678 -8.976 -6.199 -17.03 -24.79 6.954
Net Debt 1 -42.93 -24.82 -13.32 -15.58 -9.013 -26.73
Reference price 2 1.6981 2.9385 1.6252 0.4484 0.1953 0.0528
Nbr of stocks (in thousands) 58,028 58,028 63,300 70,122 95,525 138,287
Announcement Date 2/15/22 2/14/23 2/27/24 2/25/25 2/27/26 -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
1.29x-0.11x-1.26x-.--% 7.31M
32.03x2.52x16.37x1.41% 138B
13.34x1.73x9.3x1.77% 27.02B
11.71x0.82x10.17x4.14% 12.12B
-10.4x0.55x7.59x-.--% 3.83B
16.23x0.64x9.85x2.64% 3.14B
16.24x - - 0.78% 2.16B
24.3x - - - 2.12B
-6.77x0.4x-4.72x-.--% 1.05B
20.81x0.69x4.5x-.--% 625M
Average 11.88x 0.91x 6.47x 1.19% 18.96B
Weighted average by Cap. 26.43x 2.21x 14.48x 1.61%

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

  1. Stock Market
  2. Stocks
  3. HYPRO Stock
  4. Valuation HydrogenPro ASA
-40%: Exceptional extension
d
:
:
SEIZE THE OFFER!