Company Valuation: Nekkar ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 981.1 1,039 1,247 1,534 - -
Change - 5.9% 19.99% 23.06% - -
Enterprise Value (EV) 1 981.1 834 1,097 1,328 1,120 610.1
Change - -14.99% 31.54% 21.02% -15.63% -45.53%
P/E - - -37.6x 90.2x 9.37x 5.66x
PBR - - 4.24x 4.42x 2.85x 1.44x
PEG - - - -1x 0x 0.1x
Capitalization / Revenue - 1.66x 2.18x 2.08x 1.21x 1x
EV / Revenue - 1.34x 1.92x 1.8x 0.89x 0.4x
EV / EBITDA - 9.06x 549x 19.3x 4.72x 1.8x
EV / EBIT - 10.3x -35.8x 33.5x 5.49x 2x
EV / FCF - 7.16x 67x 17.2x 4.93x 2.84x
FCF Yield - 14% 1.49% 5.8% 20.3% 35.2%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 - - -0.34 0.1664 1.6 2.651
Distribution rate - - - - - -
Net sales 1 - 624 571.1 738.4 1,265 1,533
EBITDA 1 - 92 2 68.96 237.4 339.3
EBIT 1 - 81 -30.68 39.65 203.9 304.9
Net income 1 83 86 -34.56 24.05 145.2 229.2
Net Debt 1 - -204.9 -149.6 -206.5 -414 -924
Reference price 2 9.25 10.05 12.80 15.00 15.00 15.00
Nbr of stocks (in thousands) 106,061 103,374 97,388 102,271 - -
Announcement Date 2/15/24 2/13/25 2/12/26 - - -
1NOK in Million2NOK
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
90.17x1.8x19.25x - 164M
21.59x3.77x17.03x1.44% 149B
73.4x12.6x54.31x-.--% 57.15B
28.28x2.45x14.96x2.41% 38.08B
27.5x2.39x15.61x3.32% 32.69B
95.04x2.23x24.01x-.--% 28.66B
18.73x2.33x13.85x2.28% 28.61B
42.21x3.55x26.4x0.7% 17.63B
36.9x2.92x25.69x0.59% 14.2B
78.17x8.43x61.57x0.69% 13.71B
Average 51.20x 4.25x 27.27x 1.27% 37.94B
Weighted average by Cap. 39.51x 4.75x 24.97x 1.34%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Nekkar ASA

Historical PBR trend

Valuation ratios - PBR - Nekkar ASA

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Nekkar ASA

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Nekkar ASA

  1. Stock Market
  2. Stocks
  3. NKR Stock
  4. Valuation Nekkar ASA