|
Market Closed -
Oslo Bors
10:45:00 2026-11-06 EST
|
5-day change | 1st Jan Change | ||
| 103.20 NOK | -2.09% |
|
-10.42% | +30.30% |
| 11-05 | Klaveness Combination Carriers Locks In Time Charter for Cleanbu Vessel | MT |
| 10-28 | Pareto Securities raises price target for Klaveness Combination Carriers to NOK 130 (125), reiterates buy | FW |
Company Valuation: Klaveness Combination Carriers ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 285.1 | 346.3 | 518.4 | 394.9 | 467.9 | 648.2 | - | - |
| Change | - | 21.46% | 49.67% | -23.82% | 18.48% | 38.54% | - | - |
| Enterprise Value (EV) 1 | 586 | 600.9 | 697.2 | 563.1 | 687.3 | 913.8 | 891.3 | 861.5 |
| Change | - | 2.55% | 16.03% | -19.23% | 22.04% | 32.96% | -2.46% | -3.35% |
| P/E | 11.7x | 5.71x | 5.64x | 4.85x | 14.1x | 5.75x | 6.29x | 9.57x |
| PBR | 1.04x | 1.16x | 1.43x | 1.1x | 1.28x | 1.55x | 1.59x | 1.63x |
| PEG | - | 0x | 0.2x | -0.4x | -0.2x | 0x | -0.73x | -0.3x |
| Capitalization / Revenue | 2.46x | 2.1x | 2.63x | 2.06x | 3.24x | 2.3x | 2.3x | 2.49x |
| EV / Revenue | 5.06x | 3.65x | 3.54x | 2.93x | 4.76x | 3.25x | 3.16x | 3.31x |
| EV / EBITDA | 8.73x | 5.62x | 5.17x | 4.45x | 8.62x | 5.13x | 5.3x | 6.4x |
| EV / EBIT | 15.3x | 7.95x | 6.76x | 5.86x | 15.3x | 7x | 7.54x | 10.3x |
| EV / FCF | -8x | 6.28x | 5.12x | 5.22x | -403x | 27.7x | 6.12x | 8.84x |
| FCF Yield | -12.5% | 15.9% | 19.5% | 19.1% | -0.25% | 3.61% | 16.3% | 11.3% |
| Dividend per Share 2 | 0.22 | 0.81 | 1.25 | 1.05 | 0.285 | 1.72 | 1.595 | 1.173 |
| Rate of return | 4.04% | 12.2% | 14.6% | 16% | 3.61% | 15.7% | 14.6% | 10.7% |
| EPS 2 | 0.464 | 1.16 | 1.52 | 1.35 | 0.56 | 1.902 | 1.739 | 1.142 |
| Distribution rate | 47.4% | 69.8% | 82.2% | 77.8% | 50.9% | 90.5% | 91.7% | 103% |
| Net sales 1 | 115.9 | 164.6 | 196.8 | 191.9 | 144.4 | 281.5 | 281.7 | 260.4 |
| EBITDA 1 | 67.1 | 107 | 134.9 | 126.5 | 79.77 | 178 | 168.3 | 134.5 |
| EBIT 1 | 38.4 | 75.61 | 103.1 | 96.07 | 45.02 | 130.6 | 118.2 | 83.93 |
| Net income 1 | 22.6 | 60.87 | 86.9 | 81.41 | 33.41 | 113 | 103.6 | 67.84 |
| Net Debt 1 | 300.8 | 254.6 | 178.9 | 168.2 | 219.4 | 265.6 | 243.1 | 213.3 |
| Reference price 2 | 5.45 | 6.62 | 8.58 | 6.55 | 7.89 | 10.93 | 10.93 | 10.93 |
| Nbr of stocks (in thousands) | 52,332 | 52,332 | 60,418 | 60,284 | 59,290 | 59,318 | - | - |
| Announcement Date | 2/18/22 | 2/16/23 | 2/16/24 | 2/14/25 | 2/13/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 5.97x | 3.33x | 5.27x | 15.16% | 673M | |
| 6x | 0.61x | 2.8x | 6.15% | 44.93B | |
| 5.61x | 0.58x | 2.14x | 9.31% | 38.93B | |
| 21.58x | 1.25x | 6.71x | 2.13% | 25.48B | |
| 5.58x | 2.91x | 4.97x | 5.41% | 20.38B | |
| 10.42x | 1.41x | 10.27x | 4.26% | 17.98B | |
| 5.98x | 1.17x | 3.31x | 7.83% | 16.97B | |
| 11.5x | 3.99x | 9.57x | 7.79% | 16.24B | |
| 9.44x | 0.94x | 3.8x | 3.09% | 15.9B | |
| 7.18x | 1.93x | 13.22x | 2.95% | 15.18B | |
| Average | 8.93x | 1.81x | 6.21x | 6.41% | 21.27B | |
| Weighted average by Cap. | 8.89x | 1.40x | 5.37x | 5.85% |
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
- Stock Market
- Stocks
- KCC Stock
- Valuation Klaveness Combination Carriers ASA
Select your edition
All financial news and data tailored to specific country editions
