Company Valuation: Induct

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 134.6 19.04 - -
Change - -85.86% - -
Enterprise Value (EV) 1 134.6 15.44 23.74 27.64
Change - -88.53% 53.77% 16.43%
P/E - -2.43x -4.05x -20.3x
PBR - - - -
PEG - - 0.1x 0.3x
Capitalization / Revenue 8.12x 1.33x 1.15x 0.77x
EV / Revenue 8.12x 1.08x 1.44x 1.12x
EV / EBITDA - 4.29x 3.6x 2.16x
EV / EBIT - -1.73x -3.96x 276x
EV / FCF - -3.86x -5.93x -27.6x
FCF Yield - -25.9% -16.9% -3.62%
Dividend per Share 2 - - - -
Rate of return - - - -
EPS 2 - -0.25 -0.15 -0.03
Distribution rate - - - -
Net sales 1 16.58 14.3 16.5 24.6
EBITDA 1 - 3.6 6.6 12.8
EBIT 1 - -8.9 -6 0.1
Net income 1 -7.14 -9.9 -7.2 -1.5
Net Debt 1 - -3.6 4.7 8.6
Reference price 2 4.3000 0.6080 0.6080 0.6080
Nbr of stocks (in thousands) 31,309 31,309 - -
Announcement Date 2/12/26 - - -
1NOK in Million2NOK
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 1.08x4.29x - 2M
25.28x9.34x15.26x0.8% 3,697B
126.07x55.06x89.36x-.--% 463B
458.99x19.62x77.59x-.--% 92.25B
67x14.14x29.8x-.--% 88.68B
106.97x9.05x24.18x-.--% 81.43B
34x1.64x13.13x-.--% 61.7B
193.18x6.2x24.01x-.--% 48.76B
34.88x7.3x35.04x-.--% 46.02B
110.17x4.35x21.13x-.--% 37.95B
Average 128.50x 12.78x 33.38x 0.09% 461.7B
Weighted average by Cap. 48.97x 14.02x 24.68x 0.64%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA