Valuation Omda

Stocks

Market Closed - Oslo Bors Other stock markets 10:45:00 2026-07-07 EDT			5-day change	1st Jan Change
37.10 ^NOK	-0.80%		+0.27%	-19.52%

06-09	Stockholm stocks retreat on Tuesday, OMXS30 index sheds 1.2 percent	FW
06-09	Omda AS - Special Call

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,803	796.8	755.7	665	945.4	760.8	-	-
Change	-	-55.81%	-5.16%	-11.99%	42.16%	-19.52%	-	-
Enterprise Value (EV) ¹	2,014	1,095	1,112	1,026	1,350	1,158	1,100	1,036
Change	-	-45.64%	1.58%	-7.7%	31.58%	-14.27%	-5.01%	-5.82%
P/E	-20.2x	-6.05x	7.43x	-11.7x	149x	-30.4x	27.7x	22x
PBR	10.8x	27.7x	8.14x	40.6x	59x	-1,237x	28.5x	12.4x
PEG	-	-0.1x	-0x	0x	-1x	0x	-0x	0.8x
Capitalization / Revenue	5.45x	2.16x	1.82x	1.55x	1.91x	1.51x	1.45x	1.39x
EV / Revenue	6.09x	2.96x	2.68x	2.39x	2.72x	2.3x	2.09x	1.9x
EV / EBITDA	48.1x	474x	17.6x	19.4x	11.6x	8.1x	6.75x	6.02x
EV / EBIT	-50.9x	-12.1x	8.64x	-327x	26.9x	15x	11.6x	10.2x
EV / FCF	-736x	-21.6x	-412x	15.9x	41.3x	38.6x	19.3x	16.2x
FCF Yield	-0.14%	-4.62%	-0.24%	6.28%	2.42%	2.59%	5.18%	6.18%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-4.251	-6.276	4.977	-2.828	0.3099	-1.22	1.34	1.69
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	330.7	369.7	415.1	429	495.7	504	525	546
EBITDA ¹	41.83	2.307	63.26	52.94	116.7	143	163	172
EBIT ¹	-39.54	-90.45	128.7	-3.137	50.18	77	95	102
Net income ¹	-89.12	-131.6	104.4	-59.29	6.608	-26	28	36
Net Debt ¹	210.5	297.9	356.3	361.3	405.1	397	339	275
Reference price ²	86.00	38.00	37.00	33.00	46.10	37.10	37.10	37.10
Nbr of stocks (in thousands)	20,967	20,967	20,423	20,153	20,508	20,508	-	-
Announcement Date	2/25/22	2/28/23	3/1/24	2/26/25	3/2/26	-	-	-

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.($)
OMDA	-30.66x	2.31x	8.14x	-	78.05M
VEEVA SYSTEMS INC.	30.02x	6.58x	14.57x	-.--%	31.19B
PRO MEDICUS LIMITED	105.68x	84.67x	100.51x	0.38%	15.5B
SECTRA AB	100.05x	15.81x	67.99x	0.64%	5.86B
HEARTFLOW, INC.	-34.03x	9.59x	-51.93x	-	2.34B
GENERATE BIOMEDICINES, INC.	-7.4x	75.23x	-7.62x	-	2.17B
OMNICELL, INC.	58x	-	-	-.--%	2.06B
XUNFEI HEALTHCARE TECHNOLOGY CO., LTD.	-118.4x	-	-	-	1.11B
RAYSEARCH LABORATORIES AB	27.64x	5.53x	11.9x	1.74%	817M
ECHO IQ LIMITED	-90.4x	989.94x	-113.68x	-.--%	747M
Average	4.05x	148.71x	3.73x	0.46%	6.19B
Weighted average by Cap.	48.59x	43.28x	37.45x	0.2%