Company Valuation: Otello Corporation ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 436.1 346.1 73.51 68.69 56.35 129.6
Change - -20.65% -78.76% -6.55% -17.96% 129.92%
Enterprise Value (EV) 1 433.2 267.4 55.31 54.2 45.9 113.7
Change - -38.29% -79.31% -2.01% -15.32% 147.69%
P/E -18.6x 2.25x 4.72x 9.76x -3.54x 2.62x
PBR 1.42x 0.88x 0.68x 0.63x 0.71x 0.97x
PEG - -0x -0.1x -0.2x 0x -0x
Capitalization / Revenue 1.68x 3,461x 368x - - 51.1x
EV / Revenue 1.67x 2,674x 277x - - 44.8x
EV / EBITDA -83.3x -31.1x -15.8x -14.2x -14.1x -
EV / EBIT -44.7x -28.7x -13.5x -13.2x -13x -1,073x
EV / FCF 25x -1.42x 0.29x -25.9x -17.4x 22.4x
FCF Yield 4.01% -70.5% 344% -3.86% -5.75% 4.46%
Dividend per Share 2 - 2.384 - - - -
Rate of return - 78.2% - - - -
EPS 2 -0.17 1.356 0.171 0.08 -0.19 0.6899
Distribution rate - 176% - - - -
Net sales 1 259 0.1 0.2 - - 2.535
EBITDA 1 -5.2 -8.6 -3.5 -3.821 -3.246 -
EBIT 1 -9.7 -9.3 -4.1 -4.114 -3.539 -0.106
Net income 1 -23.3 168.9 16 7.563 -16.26 53.36
Net Debt 1 -2.9 -78.7 -18.2 -14.49 -10.45 -15.88
Reference price 2 3.170 3.048 0.807 0.781 0.674 1.808
Nbr of stocks (in thousands) 137,596 113,550 91,100 87,952 83,671 71,648
Announcement Date 4/26/21 4/27/22 4/20/23 4/19/24 4/30/25 5/13/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 151M
14.43x1.58x7.2x3.92% 27.79B
9.59x1.03x5.83x4.22% 21.51B
13.29x5.83x10.31x6.43% 11.32B
137.01x0.56x92.85x - 6.89B
16.49x1.36x4.2x2.82% 5.84B
11.39x0.79x4.96x-.--% 5.98B
17.2x0.73x4.43x3.82% 5.51B
-56.74x1.84x7.73x0% 5.38B
Average 20.33x 1.71x 17.19x 3.03% 10.04B
Weighted average by Cap. 18.35x 1.80x 13.32x 3.72%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Otello Corporation ASA

Historical PBR trend

Valuation ratios - PBR - Otello Corporation ASA

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Otello Corporation ASA

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Otello Corporation ASA

  1. Stock Market
  2. Stocks
  3. OTEC Stock
  4. Valuation Otello Corporation ASA