|
Market Closed -
OTC Markets
10:10:35 2026-09-18 EDT
|
5-day change | 1st Jan Change | ||
| 0.1000 USD | -50.00% |
|
-50.00% | -54.55% |
| 09-10 | Nel Taps Hydrasun as European Integration Partner | MT |
| 09-10 | Nel ASA Enters Framework Agreement with Hydrasun as European Integration Partner for PEM Electrolyser Solutions | CI |
Company Valuation: Nel ASA
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 | 3,933 | - | - |
| Change | - | -2.51% | -46.83% | -60.75% | -9.2% | -4.12% | - | - |
| Enterprise Value (EV) 1 | 19,513 | 21,654 | 8,172 | 2,903 | 2,718 | 2,794 | 3,041 | 3,322 |
| Change | - | 10.97% | -62.26% | -64.48% | -6.35% | 2.79% | 8.85% | 9.24% |
| P/E | -13.2x | -18.2x | -13.3x | -18x | -3.19x | -6.61x | -10.5x | -14.1x |
| PBR | 4.38x | - | 1.84x | 0.91x | 1.02x | 1.11x | 1.16x | 1.4x |
| PEG | - | 0.5x | 0.4x | 0.3x | -0x | 0.1x | 0.3x | 0.6x |
| Capitalization / Revenue | 27.8x | 21.8x | 6.49x | 3.02x | 3.73x | 5.25x | 2.83x | 2.58x |
| EV / Revenue | 24.5x | 21.8x | 4.61x | 1.94x | 2.47x | 3.73x | 2.19x | 2.18x |
| EV / EBITDA | -41.1x | -27.8x | -17.2x | -16.8x | -9.89x | -6.35x | -16x | -26x |
| EV / EBIT | -33.5x | -16.9x | -11.7x | -7.45x | -1.99x | -4.32x | -7.14x | -10.3x |
| EV / FCF | -23.6x | - | -5.8x | -3.52x | -5x | -6.46x | -6.32x | -22.7x |
| FCF Yield | -4.24% | - | -17.2% | -28.4% | -20% | -15.5% | -15.8% | -4.41% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.15 | -0.76 | -0.52 | -0.15 | -0.7 | -0.3238 | -0.2029 | -0.1515 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 798 | 993.6 | 1,773 | 1,495 | 1,100 | 749 | 1,391 | 1,524 |
| EBITDA 1 | -475.2 | -779.9 | -473.7 | -172.9 | -274.8 | -440.2 | -189.5 | -128 |
| EBIT 1 | -582.9 | -1,279 | -699.5 | -389.4 | -1,365 | -646.7 | -426.2 | -323.9 |
| Net income 1 | -1,667 | -1,171 | -855.2 | -244.3 | -1,265 | -558.5 | -352 | -246.7 |
| Net Debt 1 | -2,700 | - | -3,341 | -1,616 | -1,384 | -1,139 | -892 | -610.9 |
| Reference price 2 | 15.210 | 13.855 | 6.890 | 2.704 | 2.232 | 2.140 | 2.140 | 2.140 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.4x | 2.55x | 16.57x | 1.4% | 139B | |
| 12.85x | 1.66x | 8.91x | 1.84% | 26.01B | |
| 11.47x | 0.81x | 9.96x | 4.22% | 11.89B | |
| -10.01x | 0.54x | 7.4x | -.--% | 3.69B | |
| 15.93x | 0.63x | 9.71x | 2.69% | 3.08B | |
| 14.36x | - | - | 0.8% | 2.1B | |
| 23.81x | - | - | - | 2.08B | |
| -7.46x | 0.42x | -4.95x | -.--% | 1.1B | |
| 21.73x | 0.71x | 4.62x | -.--% | 653M | |
| Average | 12.79x | 1.05x | 7.46x | 1.37% | 21.09B | |
| Weighted average by Cap. | 26.76x | 2.23x | 14.61x | 1.61% |
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
- NEL Stock
- NLLSF Stock
- Valuation Nel ASA
Select your edition
All financial news and data tailored to specific country editions
