Valuation Nel ASA BOERSE MUENCHEN

Stocks

Market Closed - BOERSE MUENCHEN Other stock markets 16:43:37 2026-07-10 EDT			5-day change	1st Jan Change
0.2020 ^EUR	-1.46%		-0.97%	+8.12%

06-16	Norway's Elopak Names Nel ASA Executive as New CEO	MT
06-15	Nel's President/CEO to Step Down	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	22,213	21,654	11,513	4,518	4,103	4,044	-	-
Change	-	-2.51%	-46.83%	-60.75%	-9.2%	-1.43%	-	-
Enterprise Value (EV) ¹	19,513	21,654	8,172	2,903	2,718	2,975	3,280	3,485
Change	-	10.97%	-62.26%	-64.48%	-6.35%	9.45%	10.26%	6.25%
P/E	-13.2x	-18.2x	-13.3x	-18x	-3.19x	-8.33x	-11.9x	-15.8x
PBR	4.38x	-	1.84x	0.91x	1.02x	1.08x	1.18x	1.34x
PEG	-	0.5x	0.4x	0.3x	-0x	0.1x	0.4x	0.6x
Capitalization / Revenue	27.8x	21.8x	6.49x	3.02x	3.73x	4.66x	2.84x	2.54x
EV / Revenue	24.5x	21.8x	4.61x	1.94x	2.47x	3.43x	2.31x	2.19x
EV / EBITDA	-41.1x	-27.8x	-17.2x	-16.8x	-9.89x	-9.58x	-21.2x	-43.8x
EV / EBIT	-33.5x	-16.9x	-11.7x	-7.45x	-1.99x	-5.45x	-8.37x	-11.6x
EV / FCF	-23.6x	-	-5.8x	-3.52x	-5x	-5.04x	-8.11x	99.6x
FCF Yield	-4.24%	-	-17.2%	-28.4%	-20%	-19.8%	-12.3%	1%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-1.15	-0.76	-0.52	-0.15	-0.7	-0.2641	-0.1856	-0.1391
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	798	993.6	1,773	1,495	1,100	867.8	1,422	1,594
EBITDA ¹	-475.2	-779.9	-473.7	-172.9	-274.8	-310.5	-155.1	-79.62
EBIT ¹	-582.9	-1,279	-699.5	-389.4	-1,365	-545.8	-391.7	-299.6
Net income ¹	-1,667	-1,171	-855.2	-244.3	-1,265	-486.5	-330.7	-211.1
Net Debt ¹	-2,700	-	-3,341	-1,616	-1,384	-1,069	-763.3	-558.3
Reference price ²	15.210	13.855	6.890	2.704	2.232	2.200	2.200	2.200
Nbr of stocks (in thousands)	1,460,396	1,562,907	1,670,907	1,670,907	1,838,040	1,838,040	-	-
Announcement Date	2/16/22	2/28/23	2/28/24	2/26/25	2/26/26	-	-	-

¹NOK in Million²NOK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SIEMENS ENERGY AG	35.61x	2.76x	18.3x	1.25%	149B
SUNGROW POWER SUPPLY CO., LTD.	15.76x	2.05x	11.28x	1.51%	34.75B
DONGFANG ELECTRIC CORPORATION LIMITED	13.76x	0.95x	11.15x	3.52%	13.82B
TRINA SOLAR CO., LTD.	-17.19x	0.65x	8.38x	-.--%	4.38B
MING YANG SMART ENERGY GROUP LIMITED	17.57x	0.75x	9.34x	3.2%	3.62B
SHENZHEN HOPEWIND ELECTRIC CO., LTD.	29.28x	-	-	-	2.87B
GOODWE TECHNOLOGIES CO., LTD.	16.96x	-	-	0.64%	2.6B
FLUENCE ENERGY, INC.	-134.09x	0.56x	34.06x	-.--%	2.15B
ARRAY TECHNOLOGIES, INC.	35.02x	0.9x	5.97x	-.--%	980M
Average	1.41x	1.23x	14.07x	1.27%	23.77B
Weighted average by Cap.	27.57x	2.41x	16.39x	1.42%