|
Market Closed -
Oslo Bors
10:45:00 2026-10-20 EDT
|
5-day change | 1st Jan Change | ||
| 37.30 NOK | +0.27% |
|
+0.54% | -18.74% |
| 10-20 | Arctic raises target price for Norconsult to NOK 44 (43), reiterates buy | FW |
| 10-07 | Norconsult secures framework agreement with Swedish Migration Agency | FW |
Company Valuation: Norconsult ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 6,968 | 12,763 | 14,243 | 11,675 | - | - |
| Change | - | 83.17% | 11.6% | -18.03% | - | - |
| Enterprise Value (EV) 1 | 7,601 | 12,748 | 15,661 | 13,115 | 12,737 | 12,423 |
| Change | - | 67.72% | 22.85% | -16.26% | -2.88% | -2.47% |
| P/E | 13.4x | 25.9x | 21.5x | 18.6x | 13.6x | 12.3x |
| PBR | 3.37x | 5.05x | 4.5x | 3.57x | 3.25x | 2.99x |
| PEG | - | -4.29x | 0.9x | -3.11x | 0.4x | 1.1x |
| Capitalization / Revenue | 0.73x | 1.23x | 1.25x | 1.03x | 0.97x | 0.92x |
| EV / Revenue | 0.79x | 1.22x | 1.37x | 1.16x | 1.06x | 0.98x |
| EV / EBITDA | 6.09x | 9.49x | 10.9x | 7.81x | 6.95x | 6.71x |
| EV / EBIT | 9.63x | 14.9x | 17.6x | 12.3x | 10.3x | 9.69x |
| EV / FCF | 14.2x | 10.9x | 15.6x | 10.3x | 9.46x | 8.54x |
| FCF Yield | 7.05% | 9.2% | 6.4% | 9.67% | 10.6% | 11.7% |
| Dividend per Share 2 | 1.2 | 1.7 | 1.8 | 1.669 | 2.018 | 2.233 |
| Rate of return | 4.92% | 3.84% | 3.92% | 4.48% | 5.41% | 5.99% |
| EPS 2 | 1.82 | 1.71 | 2.13 | 2.003 | 2.743 | 3.042 |
| Distribution rate | 65.9% | 99.4% | 84.5% | 83.4% | 73.6% | 73.4% |
| Net sales 1 | 9,567 | 10,414 | 11,399 | 11,311 | 11,980 | 12,668 |
| EBITDA 1 | 1,248 | 1,344 | 1,441 | 1,680 | 1,832 | 1,853 |
| EBIT 1 | 789 | 855 | 889 | 1,065 | 1,239 | 1,282 |
| Net income 1 | 516 | 496 | 651 | 622.8 | 853 | 946.7 |
| Net Debt 1 | 633 | -15 | 1,418 | 1,440 | 1,062 | 747.4 |
| Reference price 2 | 24.40 | 44.25 | 45.90 | 37.30 | 37.30 | 37.30 |
| Nbr of stocks (in thousands) | 285,568 | 288,426 | 310,300 | 313,007 | - | - |
| Announcement Date | 2/20/24 | 2/18/25 | 2/12/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 18.58x | 1.16x | 7.79x | 4.49% | 1.24B | |
| 53.38x | 2.47x | 23.56x | 0.07% | 92.97B | |
| 11.74x | 1.02x | 5.59x | 4.98% | 66.3B | |
| 24.6x | 1.92x | 18.86x | 1.18% | 53.02B | |
| 30.1x | 3.77x | 20.43x | 0.22% | 51.44B | |
| 45.81x | 3.71x | 23.41x | 2.12% | 35.56B | |
| 21.47x | 1.5x | 13.83x | 0.21% | 31.62B | |
| 25.83x | 0.64x | 10.59x | 2.41% | 31.57B | |
| 5.24x | 0.32x | 6.06x | 5.38% | 28.05B | |
| 21.53x | 0.4x | 6.36x | 2.86% | 26.94B | |
| Average | 25.83x | 1.69x | 13.65x | 2.39% | 41.87B | |
| Weighted average by Cap. | 29.78x | 1.94x | 15.68x | 1.92% |
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
- NORCO Stock
- Valuation Norconsult ASA
Select your edition
All financial news and data tailored to specific country editions
