Valuation NorAm Drilling Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 10:12:16 2026-08-07 EDT			5-day change	1st Jan Change
3.965 ^EUR	+1.28%		+0.51%	+46.58%

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	1,878	-	-
Change	-	1,061.87%	-27.69%	-18.08%	-1.35%	31.36%	-	-
Enterprise Value (EV) ¹	210.5	2,312	1,641	1,356	1,330	1,819	1,816	1,816
Change	-	998.22%	-29.02%	-17.38%	-1.91%	36.76%	-0.19%	0%
P/E	-1.16x	16.8x	9.07x	60.1x	10.1x	11.3x	7.96x	7.23x
PBR	-	-	2.18x	2.21x	2.66x	3.69x	3.85x	4.1x
PEG	-	-0x	0.3x	-0.7x	0x	0.6x	0.2x	0.7x
Capitalization / Revenue	-	2.51x	1.42x	1.26x	1.48x	1.67x	1.64x	1.59x
EV / Revenue	-	2.37x	1.32x	1.18x	1.37x	1.61x	1.58x	1.54x
EV / EBITDA	-	8.66x	3.78x	5.05x	6.95x	6.87x	5.55x	5.09x
EV / EBIT	-	32.8x	7.05x	28.5x	10x	8.84x	6.7x	6.03x
EV / FCF	-	17.8x	3.76x	10.3x	-	11.6x	7.12x	5.97x
FCF Yield	-	5.61%	26.6%	9.67%	-	8.62%	14%	16.7%
Dividend per Share ²	-	-	-	-	-	4.705	5.879	6.476
Rate of return	-	-	-	-	-	10.9%	13.6%	14.9%
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	43.35	43.35	43.35
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ADNOC DRILLING COMPANY	17.94x	5.58x	12.59x	4.21%	26.3B
CHINA OILFIELD SERVICES LIMITED	6.33x	0.79x	3.18x	5.41%	6.94B
NOBLE CORPORATION PLC	63.73x	2.8x	9.02x	4.92%	6.5B
TRANSOCEAN LTD.	29.49x	2.53x	6.99x	-.--%	5.76B
VALARIS LIMITED	21.35x	2.72x	11.11x	-.--%	5.35B
ADES HOLDING COMPANY	21.18x	3.92x	8.12x	3.07%	5.2B
SINOPEC OILFIELD SERVICE CORPORATION	15.14x	0.54x	5.21x	2.97%	4.9B
PATTERSON-UTI ENERGY, INC.	-182.73x	0.94x	4.86x	3.98%	3.83B
HELMERICH & PAYNE, INC.	-23.67x	1.3x	5.96x	2.76%	3.7B
Average	-3.47x	2.35x	7.45x	3.04%	7.61B
Weighted average by Cap.	8.91x	3.37x	9.05x	3.45%