Valuation Independent Oil & Resources Plc

Stocks

End-of-day quote Norwegian OTC 2026-10-05			5-day change	1st Jan Change
1.800 ^NOK	+20.00%		0.00%	+80.00%

08-30	Independent Oil & Resources Plc Reports Earnings Results for the Half Year Ended June 30, 2026	CI
06-30	Independent Oil & Resources plc Appoints Brede Bjøvad Larsen as Member of the Board of Directors	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	147.6	142.5	89.05	77.76	95.83	95.83
Change	-	-3.49%	-37.5%	-12.69%	23.25%	0%
Enterprise Value (EV) ¹	58.83	-0.4913	-44.02	-67.24	-62.53	-69.33
Change	-	-100.84%	-8,859.91%	-52.77%	7.01%	-10.87%
P/E	2.42x	11.6x	-10.8x	216x	2.85x	1.42x
PBR	0.51x	0.37x	0.22x	0.28x	0.24x	0.2x
PEG	-	-0.1x	0x	-2x	0x	0x
Capitalization / Revenue	31.5x	25.6x	16.5x	10.5x	5.36x	5.26x
EV / Revenue	12.6x	-0.09x	-8.17x	-9.07x	-3.5x	-3.81x
EV / EBITDA	-	-	-	-	-	-
EV / EBIT	27.2x	-0.17x	-17.4x	33.3x	-4.23x	-4.45x
EV / FCF	51x	-0.24x	-24.8x	351x	-8.95x	-8.3x
FCF Yield	1.96%	-422%	-4.04%	0.28%	-11.2%	-12.1%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	1.032	0.1383	-0.0924	0.004871	0.351	0.704
Distribution rate	-	-	-	-	-	-
Net sales ¹	4.684	5.556	5.388	7.41	17.88	18.21
EBITDA	-	-	-	-	-	-
EBIT ¹	2.162	2.971	2.533	-2.021	14.78	15.59
Net income ¹	60.96	9.448	-6.845	0.3802	33.64	67.47
Net Debt ¹	-88.81	-143	-133.1	-145	-158.4	-165.2
Reference price ²	2.500	1.600	1.000	1.050	1.000	1.000
Nbr of stocks (in thousands)	59,053	89,053	89,053	74,053	95,834	95,834
Announcement Date	6/5/21	6/8/22	6/8/23	6/4/24	6/5/25	6/5/26

¹NOK in Million²NOK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
INDEPENDENT OIL & RESOURCES PLC	-	-	-	-	18.27M
ARAMCO	13.34x	3.44x	6.63x	5.33%	1,663B
CHEVRON CORPORATION	13.22x	1.91x	6.11x	3.17%	441B
PETROCHINA COMPANY LIMITED	8.38x	0.7x	4.45x	6.21%	336B
SHELL PLC	8.34x	0.97x	4.27x	2.97%	300B
TOTALENERGIES SE	7.51x	1.01x	4.14x	4.47%	202B
PETROBRAS	4.45x	1.82x	3.42x	7.67%	161B
CNOOC LIMITED	6.08x	1.83x	2.94x	7.51%	152B
EQUINOR ASA	7.96x	0.87x	2.07x	3.43%	109B
ENI S.P.A.	8.64x	0.87x	4.32x	4.68%	85.1B
Average	8.66x	1.49x	4.26x	5.05%	344.88B
Weighted average by Cap.	11.04x	2.33x	5.49x	5.01%