Valuation Orkla ASA Börse Stuttgart

Stocks

Real-time Estimate Tradegate 08:54:22 2026-10-07 EDT			5-day change	1st Jan Change
8.568 ^EUR	+1.64%		-0.41%	-10.56%

10-05	Aktiespararna sees upside in Orkla, but stops at hold	FW
09-22	Orkla executive buys shares for nearly 0.5m Norwegian kroner	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	88,000	70,737	78,651	98,263	111,353	87,614	-	-
Change	-	-19.62%	11.19%	24.94%	13.32%	-21.32%	-	-
Enterprise Value (EV) ¹	101,207	88,337	98,434	115,156	126,051	105,356	105,170	104,410
Change	-	-12.72%	11.43%	16.99%	9.46%	-16.42%	-0.18%	-0.72%
P/E	18.3x	14.1x	15.1x	16.2x	9.8x	13.9x	13.2x	12.4x
PBR	2.29x	1.7x	1.74x	2.04x	2.3x	1.97x	1.89x	1.77x
PEG	-	3.09x	4.48x	1x	0.1x	-0.3x	2.7x	1.85x
Capitalization / Revenue	1.74x	1.21x	1.16x	1.39x	1.56x	1.24x	1.21x	1.16x
EV / Revenue	2.01x	1.51x	1.45x	1.63x	1.76x	1.49x	1.45x	1.39x
EV / EBITDA	12.3x	9.14x	10.3x	10.7x	12.8x	10.5x	10.1x	9.61x
EV / EBIT	17.7x	12.8x	15.8x	15.7x	17.8x	14.3x	13.6x	12.8x
EV / FCF	27x	36x	22.7x	15x	18.5x	16.1x	16.8x	14.4x
FCF Yield	3.7%	2.78%	4.4%	6.66%	5.42%	6.23%	5.96%	6.96%
Dividend per Share ²	3	3	3	4	6	4.987	4.643	5.054
Rate of return	3.4%	4.23%	3.81%	4.07%	5.33%	5.47%	5.1%	5.55%
EPS ²	4.82	5.04	5.21	6.06	11.48	6.567	6.888	7.351
Distribution rate	62.2%	59.5%	57.6%	66%	52.3%	75.9%	67.4%	68.8%
Net sales ¹	50,441	58,391	67,797	70,656	71,547	70,590	72,605	75,227
EBITDA ¹	8,232	9,668	9,578	10,744	9,818	10,002	10,413	10,859
EBIT ¹	5,730	6,897	6,234	7,351	7,086	7,352	7,754	8,173
Net income ¹	4,808	5,019	5,196	6,057	11,473	6,378	6,521	6,910
Net Debt ¹	13,207	17,600	19,783	16,893	14,698	17,742	17,556	16,796
Reference price ²	88.36	70.94	78.84	98.35	112.50	91.10	91.10	91.10
Nbr of stocks (in thousands)	995,929	997,144	997,605	999,118	989,802	961,731	-	-
Announcement Date	2/10/22	2/14/23	2/8/24	2/13/25	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.($)
NESTLÉ S.A.	19.77x	2.71x	13.54x	4.18%	233B
MONDELEZ INTERNATIONAL, INC.	18.55x	2.41x	14.37x	3.45%	76.09B
DANONE	15.88x	1.65x	9.4x	3.99%	42.63B
ARCHER-DANIELS-MIDLAND COMPANY	15.22x	0.54x	9.74x	2.54%	39.62B
THE HERSHEY COMPANY	19.46x	2.98x	12.12x	3.59%	32.31B
AJINOMOTO CO., INC.	36.77x	3.17x	18.48x	1.01%	32.44B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	25.03x	5.24x	16.69x	3.35%	28.38B
NESTLÉ INDIA LIMITED	61.81x	9.49x	39.36x	1.23%	26.71B
KRAFT HEINZ	-7.76x	1.75x	8.73x	7.28%	26.12B
Average	22.75x	3.33x	15.83x	3.4%	59.68B
Weighted average by Cap.	20.99x	2.89x	14.48x	3.67%