Valuation Magnora ASA OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 11:33:42 2026-02-10 EST			5-day change	1st Jan Change
2.250 ^USD	+2.27%		-.--%	+4.65%

06-10	Magnora Unveils NOK50 Million Share Buyback Program	MT
06-08	Major European indices flat - Zealand Pharma plunges	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	121.5	143.7	214	156.1	124.9	170.6	-	-
Change	-	18.31%	48.86%	-27.05%	-19.96%	36.51%	-	-
Enterprise Value (EV) ¹	110.6	134.3	181.2	133.5	107.9	147.7	123	93
Change	-	21.44%	34.91%	-26.33%	-19.21%	36.87%	-16.73%	-24.36%
P/E	-17.3x	108x	12.1x	3.08x	130x	-21x	6.59x	6.02x
PBR	6.3x	3.52x	4.31x	4.52x	3.16x	4.05x	2.53x	1.64x
PEG	-	-1x	0x	0x	-1.3x	0x	-0x	0.63x
Capitalization / Revenue	71.2x	16x	8.3x	4.87x	9.8x	35.1x	3.96x	4.5x
EV / Revenue	64.8x	14.9x	7.03x	4.16x	8.46x	30.4x	2.85x	2.45x
EV / EBITDA	-25.6x	129x	11.5x	6.26x	187x	-21.9x	9.7x	3.61x
EV / EBIT	-16.4x	203x	10.9x	5.34x	-343x	-20.2x	5.24x	3.61x
EV / FCF	-15.6x	-7.71x	-45.6x	6.08x	24.2x	13x	3.7x	5.99x
FCF Yield	-6.43%	-13%	-2.19%	16.5%	4.14%	7.69%	27.1%	16.7%
Dividend per Share ²	-	-	-	0.4054	-	-	-	-
Rate of return	-	-	-	16.6%	-	-	-	-
EPS ²	-0.1236	0.0199	0.2694	0.791	0.015	-0.1125	0.358	0.392
Distribution rate	-	-	-	51.2%	-	-	-	-
Net sales ¹	1.707	9.011	25.79	32.08	12.75	4.864	43.09	37.93
EBITDA ¹	-4.324	1.039	15.82	21.31	0.5759	-6.738	12.67	25.79
EBIT ¹	-6.75	0.6627	16.63	25.02	-0.3142	-7.305	23.45	25.79
Net income ¹	-7.054	1.236	18.13	52.76	0.9948	-3.682	11.56	-
Net Debt ¹	-10.88	-9.408	-32.74	-22.58	-17.07	-22.91	-47.61	-77.56
Reference price ²	2.132	2.152	3.254	2.440	1.955	2.360	2.360	2.360
Nbr of stocks (in thousands)	56,997	66,801	65,752	63,979	63,914	72,255	-	-
Announcement Date	2/15/22	2/14/23	2/29/24	2/27/25	2/25/26	-	-	-

¹USD in Million²USD

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.($)
SIEMENS ENERGY AG	34.57x	2.68x	17.72x	1.28%	145B
SUNGROW POWER SUPPLY CO., LTD.	13.95x	1.79x	9.85x	1.71%	30.77B
DONGFANG ELECTRIC CORPORATION LIMITED	12.24x	0.76x	8.98x	3.86%	12.25B
TRINA SOLAR CO., LTD.	-16.33x	0.63x	8.13x	-.--%	4.16B
MING YANG SMART ENERGY GROUP LIMITED	15.75x	0.69x	8.6x	3.58%	3.25B
GOODWE TECHNOLOGIES CO., LTD.	14.83x	-	-	0.73%	2.27B
SHENZHEN HOPEWIND ELECTRIC CO., LTD.	22.24x	-	-	-	2.18B
FLUENCE ENERGY, INC.	-129.73x	0.48x	29.04x	-.--%	1.87B
ARRAY TECHNOLOGIES, INC.	33.59x	0.88x	5.8x	-.--%	940M
Average	0.12x	1.13x	12.59x	1.39%	22.47B
Weighted average by Cap.	26.85x	2.32x	15.65x	1.49%