Company Valuation: Moreld ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025 2026 2027 2028
Market Cap 1 2,549 3,334 3,476 - -
Change - 30.82% 4.26% - -
Enterprise Value (EV) 1 4,723 5,095 5,067 4,760 4,470
Change - 7.89% -0.55% -6.06% -6.09%
P/E -3.3x 11.8x 9.57x 7.4x 8.6x
PBR 3.65x 4.26x 5.17x 4.44x 4.84x
PEG - -0x 0.4x 0.3x -0.6x
Capitalization / Revenue 0.28x 0.34x 0.45x 0.44x 0.41x
EV / Revenue 0.52x 0.52x 0.65x 0.6x 0.52x
EV / EBITDA 4.39x 4.63x 6.44x 5.16x 4.5x
EV / EBIT 5.54x 6.29x 8.27x 6.39x 6.22x
EV / FCF 3.57x 3.65x 4.99x 4.42x 3.13x
FCF Yield 28% 27.4% 20.1% 22.6% 31.9%
Dividend per Share 2 0.42 1.68 1.91 2 2
Rate of return 2.9% 8.95% 9.87% 10.3% 10.3%
EPS 2 -4.39 1.59 2.023 2.618 2.25
Distribution rate -9.57% 106% 94.4% 76.4% 88.9%
Net sales 1 9,151 9,838 7,790 7,910 8,570
EBITDA 1 1,075 1,101 786.5 921.9 994
EBIT 1 852.2 810.5 612.4 744.9 719
Net income 1 -788.6 284.7 355.6 460.1 395
Net Debt 1 2,174 1,761 1,591 1,284 994
Reference price 2 14.50 18.78 19.36 19.36 19.36
Nbr of stocks (in thousands) 175,828 177,541 179,555 - -
Announcement Date 2/14/25 2/12/26 - - -
1NOK in Million2NOK
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
9.57x0.65x6.44x9.87% 359M
72.52x3.12x30.51x0.06% 105B
14.3x1.17x6.43x4.1% 81.92B
45.6x5.68x31.52x0.15% 69.14B
27.89x2.1x20.42x1.09% 61.37B
58.89x4.92x31.49x1.44% 49.85B
37.33x0.88x14.65x1.69% 44.1B
31.37x0.63x10.06x1.92% 39.69B
28.65x1.86x17.97x0.17% 37.18B
4.73x0.3x6.28x6.01% 28.14B
Average 33.08x 2.13x 17.58x 2.65% 51.71B
Weighted average by Cap. 40.04x 2.58x 20.57x 1.59%

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

LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!