Company Valuation: Instabank ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 678.6 607.1 660.1 756.5 1,552 2,260 - -
Change - -10.54% 8.73% 14.61% 105.21% 45.57% - -
Enterprise Value (EV) 678.6 607.1 660.1 756.5 1,552 2,260 2,260 2,260
Change - -10.54% 8.73% 14.61% 105.21% 45.57% 0% 0%
P/E 8.16x 7.3x 6.98x 8x 18.1x 13.5x 10.2x 8.28x
PBR 1.02x 0.77x 0.7x 0.79x 1.25x 1.64x 1.46x 1.29x
PEG - - - - -0.8x 0.1x 0.3x 0.4x
Capitalization / Revenue 2.11x 1.7x 1.5x 1.54x 2.54x 2.67x 2.14x 1.88x
EV / Revenue 0x 0x 0x 0x 0x 2.67x 2.14x 1.88x
EV / EBITDA - - - - - - - -
EV / EBIT 0x - 0x - 0x 4.29x 3.26x 2.79x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 - - - - 0.09 0.09 0.1444 0.2958
Rate of return - - - - 2.62% 1.84% 2.95% 6.04%
EPS 2 0.25 0.25 0.25 0.25 0.19 0.3629 0.4813 0.5915
Distribution rate - - - - 47.4% 24.8% 30% 50%
Net sales 1 321.1 357.6 441.1 492.2 610.4 846.6 1,054 1,199
EBITDA - - - - - - - -
EBIT 1 193.1 - 275 - 350.8 527 694 811
Net income 1 83.45 82.24 100.9 98.12 122.8 167.1 226 278
Net Debt - - - - - - - -
Reference price 2 2.040 1.825 1.745 2.000 3.430 4.900 4.900 4.900
Nbr of stocks (in thousands) 332,642 332,642 378,262 378,262 452,606 461,215 - -
Announcement Date 2/10/22 2/8/23 2/8/24 2/7/25 2/6/26 - - -
1NOK in Million2NOK
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
13.23x - - 1.88% 233M
6.75x - - 4.69% 352B
16.53x - - 1.02% 99.76B
15.13x - - 4.44% 79.09B
7.64x - - 6.58% 61.71B
5.08x - - 5.95% 56.34B
16.77x - - 3.19% 46.67B
12.78x - - 5.52% 42.59B
8.93x - - 4.81% 40.04B
10.83x - - 3.77% 36.6B
Average 11.37x 4.19% 81.55B
Weighted average by Cap. 9.89x 4.37%

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. INSTA Stock
  4. Valuation Instabank ASA