Valuation NorAm Drilling

Stocks

Market Closed - Oslo Bors Other stock markets 10:45:00 2026-08-10 EDT			5-day change	1st Jan Change
44.20 ^NOK	+1.96%		+3.03%	+33.94%

07-08	NorAm Drilling AS Approves Cash Distribution for July 2026, Payable on or About July 24, 2026	CI
06-09	Noram Drilling AS Announces Monthly Cash Distribution for June 2026, Payable on or About June 26, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	210.5	2,446	1,769	1,449	1,429	1,915	-	-
Change	-	1,061.87%	-27.69%	-18.08%	-1.35%	33.94%	-	-
Enterprise Value (EV) ¹	210.5	2,312	1,641	1,356	1,330	1,856	1,852	1,852
Change	-	998.22%	-29.02%	-17.38%	-1.91%	39.53%	-0.19%	0%
P/E	-1.16x	16.8x	9.07x	60.1x	10.1x	11.6x	8.12x	7.37x
PBR	-	-	2.18x	2.21x	2.66x	3.76x	3.93x	4.18x
PEG	-	-0x	0.3x	-0.7x	0x	0.7x	0.2x	0.7x
Capitalization / Revenue	-	2.51x	1.42x	1.26x	1.48x	1.7x	1.67x	1.62x
EV / Revenue	-	2.37x	1.32x	1.18x	1.37x	1.65x	1.62x	1.57x
EV / EBITDA	-	8.66x	3.78x	5.05x	6.95x	7.01x	5.66x	5.19x
EV / EBIT	-	32.8x	7.05x	28.5x	10x	9.02x	6.83x	6.16x
EV / FCF	-	17.8x	3.76x	10.3x	-	11.8x	7.27x	6.1x
FCF Yield	-	5.61%	26.6%	9.67%	-	8.45%	13.8%	16.4%
Dividend per Share ²	-	-	-	-	-	4.705	5.879	6.476
Rate of return	-	-	-	-	-	10.6%	13.3%	14.7%
EPS ²	-7.784	3.376	4.521	0.5571	3.255	3.823	5.446	5.994
Distribution rate	-	-	-	-	-	123%	108%	108%
Net sales ¹	-	976.5	1,244	1,149	968.1	1,127	1,146	1,182
EBITDA ¹	-	267	434.2	268.5	191.5	264.7	327.2	357
EBIT ¹	-	70.43	232.8	47.6	132.4	205.8	271.1	300.9
Net income ¹	-181	30.47	198.9	25.11	141.8	166.6	237.9	262.8
Net Debt ¹	-	-134	-127.6	-93.05	-99.41	-58.81	-62.27	-62.27
Reference price ²	9.00	56.70	41.00	33.50	33.00	44.20	44.20	44.20
Nbr of stocks (in thousands)	23,392	43,141	43,141	43,255	43,318	43,318	-	-
Announcement Date	5/25/22	2/20/23	2/22/24	2/19/25	2/19/26	-	-	-

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.($)
NORAM DRILLING	11.34x	1.61x	6.87x	10.85%	198M
ADNOC DRILLING COMPANY	17.64x	5.49x	12.4x	4.28%	25.86B
CHINA OILFIELD SERVICES LIMITED	6.36x	0.79x	3.15x	5.38%	6.88B
NOBLE CORPORATION PLC	63.85x	2.81x	9.04x	4.91%	6.51B
TRANSOCEAN LTD.	22.78x	2.55x	7.28x	-.--%	5.87B
VALARIS LIMITED	22.17x	2.75x	11.13x	-.--%	5.47B
ADES HOLDING COMPANY	21.01x	3.9x	8.09x	3.09%	5.16B
SINOPEC OILFIELD SERVICE CORPORATION	15.25x	0.54x	5.2x	2.95%	4.88B
PATTERSON-UTI ENERGY, INC.	-197.4x	0.93x	4.83x	4.05%	3.76B
HELMERICH & PAYNE, INC.	-21.94x	1.3x	5.86x	2.76%	3.71B
Average	-3.89x	2.27x	7.38x	3.83%	6.83B
Weighted average by Cap.	7.78x	3.33x	8.98x	3.48%