|
Delayed
Deutsche Boerse AG
02:11:52 2026-10-05 EDT
|
5-day change | 1st Jan Change | ||
| 0.6120 EUR | +1.32% |
|
+1.32% | -41.44% |
| 08-21 | Komplett ASA (OB:KOMPL) commences an Equity under the authorization approved on May 6, 2026 | CI |
| 07-20 | DNB Carnegie raises Komplett price target to 7 Norwegian kroner (6), reiterates hold | FW |
Company Valuation: Komplett ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,906 | 2,531 | 2,104 | 1,501 | 2,367 | 1,234 | - | - |
| Change | - | -48.41% | -16.88% | -28.67% | 57.71% | -47.85% | - | - |
| Enterprise Value (EV) 1 | 5,472 | 3,407 | 2,674 | 1,838 | 2,971 | 2,344 | 2,285 | 1,763 |
| Change | - | -37.73% | -21.52% | -31.27% | 61.66% | -21.12% | -2.5% | -22.84% |
| P/E | 11.6x | -46.6x | -2.03x | -7.78x | -3.59x | -57.4x | 11.3x | 7.87x |
| PBR | 6.09x | 0.72x | 0.77x | 0.58x | 1.15x | 0.64x | 0.61x | 0.57x |
| PEG | - | 0x | -0x | 0.1x | -0x | 0.6x | -0x | 0.2x |
| Capitalization / Revenue | 0.44x | 0.17x | 0.13x | 0.1x | 0.15x | 0.08x | 0.07x | 0.07x |
| EV / Revenue | 0.5x | 0.23x | 0.17x | 0.12x | 0.19x | 0.14x | 0.14x | 0.1x |
| EV / EBITDA | 10.6x | 9.93x | 5.64x | 5.45x | 6.57x | 4.24x | 3.39x | 2.41x |
| EV / EBIT | 14.1x | 39.2x | 19.2x | -39.1x | 67.5x | 17.9x | 9.29x | 5.82x |
| EV / FCF | 608x | 3.68x | 4.09x | 2.02x | 4.74x | 22.3x | 4.49x | 3.05x |
| FCF Yield | 0.16% | 27.1% | 24.5% | 49.5% | 21.1% | 4.48% | 22.3% | 32.8% |
| Dividend per Share 2 | 2.9 | - | - | - | - | - | - | - |
| Rate of return | 4.27% | - | - | - | - | - | - | - |
| EPS 2 | 5.862 | -0.31 | -5.92 | -1.1 | -3.76 | -0.1228 | 0.6223 | 0.895 |
| Distribution rate | 49.5% | - | - | - | - | - | - | - |
| Net sales 1 | 11,043 | 14,618 | 15,861 | 15,301 | 15,775 | 16,170 | 16,784 | 17,579 |
| EBITDA 1 | 517 | 343 | 474 | 337 | 452 | 552.5 | 674.5 | 732.3 |
| EBIT 1 | 388 | 87 | 139 | -47 | 44 | 131 | 246 | 303 |
| Net income 1 | 300 | -32 | -1,038 | -192 | -660 | -21.66 | 108.8 | 157.1 |
| Net Debt 1 | 566 | 876 | 570 | 337 | 604 | 1,109 | 1,051 | 529 |
| Reference price 2 | 67.900 | 14.440 | 12.000 | 8.560 | 13.500 | 7.040 | 7.040 | 7.040 |
| Nbr of stocks (in thousands) | 72,255 | 175,298 | 175,341 | 175,341 | 175,341 | 175,341 | - | - |
| Announcement Date | 2/9/22 | 2/9/23 | 2/8/24 | 2/13/25 | 2/12/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.09x | 0.4x | 6.39x | 4.39% | 18.45B | |
| 16.13x | 0.71x | 8.03x | 4.69% | 5.36B | |
| 9.85x | 0.45x | 6.07x | 2.86% | 4.14B | |
| 9.45x | - | - | - | 3.76B | |
| 12.92x | 0.38x | 8.21x | 2.63% | 2.98B | |
| 8.12x | 0.14x | 2.87x | 2.24% | 2.4B | |
| 14.77x | 0.86x | 11.39x | 4.16% | 2.14B | |
| Average | 12.04x | 0.49x | 7.16x | 3.49% | 5.6B | |
| Weighted average by Cap. | 12.59x | 0.46x | 6.82x | 3.95% |
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
- KOMPL Stock
- GJ60 Stock
- Valuation Komplett ASA
Select your edition
All financial news and data tailored to specific country editions
