Valuation Norconsult ASA

Stocks

Market Closed - Oslo Bors Other stock markets 10:45:00 2026-07-28 EDT			5-day change	1st Jan Change
39.00 ^NOK	+1.30%		+2.77%	-15.03%

07-27	Pareto initiates coverage of Norconsult with buy, AI worries have pushed the valuation down too far	FW
07-27	Pareto Securities initiates coverage of Norconsult with a buy rating and a target price of 50 Norwegian kroner	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,968	12,763	14,243	12,102	-	-
Change	-	83.17%	11.6%	-15.03%	-	-
Enterprise Value (EV) ¹	7,601	12,748	15,661	13,577	13,183	12,812
Change	-	67.72%	22.85%	-13.31%	-2.9%	-2.81%
P/E	13.4x	25.9x	21.5x	18.9x	13.9x	12.5x
PBR	3.37x	5.05x	4.5x	3.86x	3.45x	3.18x
PEG	-	-4.29x	0.9x	-6.49x	0.4x	1.2x
Capitalization / Revenue	0.73x	1.23x	1.25x	1.04x	0.97x	0.91x
EV / Revenue	0.79x	1.22x	1.37x	1.16x	1.06x	0.97x
EV / EBITDA	6.09x	9.49x	10.9x	8.19x	7.11x	6.58x
EV / EBIT	9.63x	14.9x	17.6x	13x	10.5x	9.6x
EV / FCF	14.2x	10.9x	15.6x	11.2x	9.72x	8.72x
FCF Yield	7.05%	9.2%	6.4%	8.97%	10.3%	11.5%
Dividend per Share ²	1.2	1.7	1.8	1.674	1.988	2.244
Rate of return	4.92%	3.84%	3.92%	4.29%	5.1%	5.75%
EPS ²	1.82	1.71	2.13	2.068	2.812	3.11
Distribution rate	65.9%	99.4%	84.5%	80.9%	70.7%	72.2%
Net sales ¹	9,567	10,414	11,399	11,691	12,488	13,233
EBITDA ¹	1,248	1,344	1,441	1,658	1,853	1,948
EBIT ¹	789	855	889	1,042	1,251	1,334
Net income ¹	516	496	651	643.7	874.7	968.5
Net Debt ¹	633	-15	1,418	1,475	1,081	709.9
Reference price ²	24.40	44.25	45.90	39.00	39.00	39.00
Nbr of stocks (in thousands)	285,568	288,426	310,300	310,300	-	-
Announcement Date	2/20/24	2/18/25	2/12/26	-	-	-

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.($)
NORCONSULT ASA	19.25x	1.14x	8.09x	4.27%	1.24B
SWECO AB	18.7x	1.53x	10.98x	2.98%	4.96B
KUMAGAI GUMI CO.,LTD.	11.44x	0.44x	6.55x	3.54%	1.53B
GUANGZHOU METRO DESIGN & RESEARCH INSTITUTE CO., LTD.	16.14x	-	-	-	1.19B
Average	16.38x	1.04x	8.54x	3.59%	2.23B
Weighted average by Cap.	17.19x	1.25x	9.64x	3.29%