|
Market Closed -
Oslo Bors
11:45:00 2026-10-27 EDT
|
5-day change | 1st Jan Change | ||
| 19.36 NOK | +2.65% |
|
-1.93% | -1.33% |
| 10-23 | SEB cuts price target for Magnora to 40 Norwegian kroner (45), reiterates buy | FW |
| 10-21 | Fearnley upgrades Magnora to buy from hold, target price NOK 24 - 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 | 147.6 | - | - |
| Change | - | 18.31% | 48.86% | -27.05% | -19.96% | 18.17% | - | - |
| Enterprise Value (EV) 1 | 110.6 | 134.3 | 181.2 | 133.5 | 107.9 | 87.18 | 54.9 | -75.9 |
| Change | - | 21.44% | 34.91% | -26.33% | -19.21% | -19.18% | -37.03% | -238.24% |
| P/E | -17.3x | 108x | 12.1x | 3.08x | 130x | -23x | 5.55x | 2.57x |
| PBR | 6.3x | 3.52x | 4.31x | 4.52x | 3.16x | 2.68x | 1.82x | 0.79x |
| PEG | - | -1x | 0x | 0x | -1.3x | 0x | -0x | 0x |
| Capitalization / Revenue | 71.2x | 16x | 8.3x | 4.87x | 9.8x | 30.7x | 2.56x | 1.38x |
| EV / Revenue | 64.8x | 14.9x | 7.03x | 4.16x | 8.46x | 18.1x | 0.95x | -0.71x |
| EV / EBITDA | -25.6x | 129x | 11.5x | 6.26x | 187x | -15.6x | 1.53x | -0.81x |
| EV / EBIT | -16.4x | 203x | 10.9x | 5.34x | -343x | -27.5x | 3.18x | -0.81x |
| EV / FCF | -15.6x | -7.71x | -45.6x | 6.08x | 24.2x | -10.2x | 1.23x | -0.81x |
| FCF Yield | -6.43% | -13% | -2.19% | 16.5% | 4.14% | -9.76% | 81.6% | -123% |
| Dividend per Share 2 | - | - | - | 0.4054 | - | - | - | - |
| Rate of return | - | - | - | 16.6% | - | - | - | - |
| EPS 2 | -0.1236 | 0.0199 | 0.2694 | 0.791 | 0.015 | -0.0903 | 0.3737 | 0.806 |
| Distribution rate | - | - | - | 51.2% | - | - | - | - |
| Net sales 1 | 1.707 | 9.011 | 25.79 | 32.08 | 12.75 | 4.816 | 57.76 | 107 |
| EBITDA 1 | -4.324 | 1.039 | 15.82 | 21.31 | 0.5759 | -5.604 | 35.81 | 93.88 |
| EBIT 1 | -6.75 | 0.6627 | 16.63 | 25.02 | -0.3142 | -3.17 | 17.29 | 93.83 |
| 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 | -60.46 | -92.74 | -223.5 |
| Reference price 2 | 2.132 | 2.152 | 3.254 | 2.440 | 1.955 | 2.075 | 2.075 | 2.075 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -22.42x | 17.36x | -14.92x | -.--% | 144M | |
| 27.9x | 2.19x | 14.18x | 1.63% | 118B | |
| 19.64x | 1.08x | 7.98x | 0.9% | 27.33B | |
| 10.72x | 1.34x | 7.13x | 2.18% | 21.69B | |
| 9.63x | 3.15x | 6.01x | -.--% | 18.07B | |
| 15.25x | 3.46x | 12.03x | 4.45% | 13.3B | |
| -14.44x | 1.03x | 25.54x | -.--% | 13.06B | |
| 20.15x | 2.39x | 11.27x | -.--% | 11.6B | |
| 16.04x | 1x | 8.03x | 1.81% | 8.17B | |
| -7.34x | 1.4x | 12.91x | -.--% | 7.64B | |
| Average | 7.51x | 3.44x | 9.02x | 1.1% | 23.88B | |
| Weighted average by Cap. | 19.05x | 2.02x | 12.31x | 1.41% |
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
