|
Market Closed -
Oslo Bors
10:45:00 2026-11-09 EST
|
5-day change | 1st Jan Change | ||
| 38.80 NOK | +6.89% |
|
+4.86% | +25.97% |
| 11-06 | ABG Sundal Collier cuts target price for Napatech to NOK 85 (87), reiterates buy - BN | FW |
| 11-05 | Napatech A/S, Q3 2026 Interim Management Statement Call, Nov 05, 2026 |
Company Valuation: Napatech A/S
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 774 | 806.3 | 783.3 | 1,608 | 2,145 | 3,035 | - | - |
| Change | - | 4.17% | -2.85% | 105.23% | 33.42% | 41.53% | - | - |
| Enterprise Value (EV) 1 | 750.9 | 842.8 | 793.2 | 1,596 | 2,145 | 2,924 | 2,939 | 2,798 |
| Change | - | 12.24% | -5.89% | 101.17% | 34.41% | 36.35% | 0.51% | -4.81% |
| P/E | 19.4x | -16.8x | -24.2x | -14x | - | -110x | 28.1x | 8.97x |
| PBR | 5.79x | 9.16x | 7.02x | 17.2x | - | 15.9x | 10.4x | 4.79x |
| PEG | - | 0x | 0.6x | -0x | - | - | -0x | 0x |
| Capitalization / Revenue | 3.96x | 5.08x | 4.29x | 13.8x | 14.6x | 13.1x | 4.94x | 2.3x |
| EV / Revenue | 3.84x | 5.31x | 4.34x | 13.7x | 14.6x | 12.7x | 4.79x | 2.12x |
| EV / EBITDA | 14.2x | -41.9x | -1,811x | -18.5x | - | -160x | 19.2x | 6.28x |
| EV / EBIT | 24.5x | -18.2x | -24.1x | -13.8x | - | -112x | 21.4x | 6.53x |
| EV / FCF | -46.9x | -14.9x | -40.7x | -14x | - | 162x | -58.2x | 19.2x |
| FCF Yield | -2.13% | -6.73% | -2.46% | -7.14% | - | 0.62% | -1.72% | 5.2% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.48 | -0.58 | -0.36 | -1.15 | - | -0.25 | 0.98 | 3.065 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 195.5 | 158.6 | 182.7 | 116.4 | 146.6 | 231.1 | 614.2 | 1,320 |
| EBITDA 1 | 52.92 | -20.12 | -0.438 | -86.25 | - | -18.3 | 152.8 | 445.7 |
| EBIT 1 | 30.66 | -46.2 | -32.9 | -115.6 | - | -26 | 137.4 | 428.6 |
| Net income 1 | 40.23 | -48.26 | -32.02 | -111.3 | -80.66 | -27 | 108.2 | 337.4 |
| Net Debt 1 | -23.12 | 36.51 | 9.874 | -11.91 | - | -111 | -96 | -237.5 |
| Reference price 2 | 9.32 | 9.73 | 8.71 | 16.11 | 19.48 | 27.50 | 27.50 | 27.50 |
| Nbr of stocks (in thousands) | 83,076 | 82,824 | 89,916 | 99,779 | 110,075 | 110,379 | - | - |
| Announcement Date | 2/24/22 | 2/28/23 | 2/28/24 | 2/26/25 | 2/26/26 | - | - | - |
1DKK in Million2DKK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | - | 11.83x | -149.39x | - | 455M | |
| 22.86x | 5.13x | 13.28x | 1.82% | 388B | |
| 40.68x | 14.99x | 30.2x | -.--% | 235B | |
| 13.35x | 0.54x | 9.2x | 3.43% | 127B | |
| 39.32x | 7.18x | 20.56x | 0.94% | 87.29B | |
| 15.26x | 4.63x | 11.1x | 0.87% | 79.88B | |
| 26.47x | 6.51x | 20.74x | 1.44% | 56.23B | |
| 25.94x | 7.13x | 15.22x | -.--% | 54.06B | |
| 17.39x | 2.77x | 11.59x | 4.09% | 47.6B | |
| 38.21x | 1.76x | 11.1x | 2.16% | 46.61B | |
| Average | 26.61x | 6.25x | -0.64x | 1.64% | 112B | |
| Weighted average by Cap. | 27.00x | 6.73x | 17.01x | 1.49% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- NAPA Stock
- Valuation Napatech A/S
Select your edition
All financial news and data tailored to specific country editions
