|
Market Closed -
Oslo Bors
10:45:00 2026-10-06 EDT
|
5-day change | 1st Jan Change | ||
| 22.65 NOK | +0.44% |
|
+7.09% | +15.44% |
| 09-16 | Magnora Data Center to Buy 50% Stake in Estonian Data Center Project | MT |
| 09-07 | Danske Bank cuts Magnora price target to 35 Norwegian kroner (39), reiterates buy - BN | FW |
Company Valuation: Magnora ASA
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 | 168.6 | - | - |
| Change | - | 18.31% | 48.86% | -27.05% | -19.96% | 34.94% | - | - |
| Enterprise Value (EV) 1 | 110.6 | 134.3 | 181.2 | 133.5 | 107.9 | 157.7 | 143.1 | 67.87 |
| Change | - | 21.44% | 34.91% | -26.33% | -19.21% | 46.21% | -9.24% | -52.58% |
| P/E | -17.3x | 108x | 12.1x | 3.08x | 130x | -43.9x | 8.35x | 5.81x |
| PBR | 6.3x | 3.52x | 4.31x | 4.52x | 3.16x | 4.4x | 3.53x | 2.74x |
| PEG | - | -1x | 0x | 0x | -1.3x | 0x | -0x | 0.1x |
| Capitalization / Revenue | 71.2x | 16x | 8.3x | 4.87x | 9.8x | 15.2x | 5.12x | 4.52x |
| EV / Revenue | 64.8x | 14.9x | 7.03x | 4.16x | 8.46x | 14.2x | 4.35x | 1.82x |
| EV / EBITDA | -25.6x | 129x | 11.5x | 6.26x | 187x | -107x | 7.58x | 2.53x |
| EV / EBIT | -16.4x | 203x | 10.9x | 5.34x | -343x | -72.9x | 7.77x | 2.53x |
| EV / FCF | -15.6x | -7.71x | -45.6x | 6.08x | 24.2x | -186x | 6.86x | 2.95x |
| FCF Yield | -6.43% | -13% | -2.19% | 16.5% | 4.14% | -0.54% | 14.6% | 33.9% |
| Dividend per Share 2 | - | - | - | 0.4054 | - | - | - | - |
| Rate of return | - | - | - | 16.6% | - | - | - | - |
| EPS 2 | -0.1236 | 0.0199 | 0.2694 | 0.791 | 0.015 | -0.054 | 0.2837 | 0.408 |
| Distribution rate | - | - | - | 51.2% | - | - | - | - |
| Net sales 1 | 1.707 | 9.011 | 25.79 | 32.08 | 12.75 | 11.08 | 32.94 | 37.3 |
| EBITDA 1 | -4.324 | 1.039 | 15.82 | 21.31 | 0.5759 | -1.476 | 18.88 | 26.88 |
| EBIT 1 | -6.75 | 0.6627 | 16.63 | 25.02 | -0.3142 | -2.162 | 18.42 | 26.88 |
| Net income 1 | -7.054 | 1.236 | 18.13 | 52.76 | 0.9948 | -3.578 | 11.24 | - |
| Net Debt 1 | -10.88 | -9.408 | -32.74 | -22.58 | -17.07 | -10.88 | -25.46 | -100.7 |
| Reference price 2 | 2.132 | 2.152 | 3.254 | 2.440 | 1.955 | 2.370 | 2.370 | 2.370 |
| Nbr of stocks (in thousands) | 56,997 | 66,801 | 65,752 | 63,979 | 63,914 | 71,148 | - | - |
| Announcement Date | 2/15/22 | 2/14/23 | 2/29/24 | 2/27/25 | 2/25/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -43.57x | 14.13x | -106.08x | -.--% | 167M | |
| 33.01x | 2.61x | 16.92x | 1.37% | 139B | |
| 20.26x | 1.13x | 8.32x | 0.88% | 28.59B | |
| 12.52x | 1.61x | 8.65x | 1.88% | 25.35B | |
| 10.09x | 3.32x | 6.36x | -.--% | 18.93B | |
| 17.3x | 4.06x | 14.08x | 3.81% | 14.84B | |
| 21.98x | 2.61x | 12.35x | -.--% | 12.59B | |
| -14.06x | 0.99x | 24.54x | -.--% | 12.64B | |
| 17.84x | 1.11x | 9.29x | 1.5% | 9.69B | |
| -7.3x | 1.39x | 12.88x | -.--% | 7.56B | |
| Average | 6.81x | 3.30x | 0.73x | 0.94% | 26.98B | |
| Weighted average by Cap. | 22.82x | 2.33x | 14.01x | 1.24% |
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
- MGN Stock
- Valuation Magnora ASA
Select your edition
All financial news and data tailored to specific country editions
