|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 82.80 NOK | +0.12% |
|
+9.52% | +6.29% |
| 05-06 | SB1 Markets raises Pexip price target to NOK 90 (80), reiterates Buy | FW |
| 05-06 | DNB Carnegie raises Pexip price target to NOK 95 (80), reiterates Buy | FW |
Company Valuation: Pexip Holding ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,232 | 1,297 | 2,626 | 4,460 | 7,983 | 8,643 | - | - |
| Change | - | -69.34% | 102.38% | 69.84% | 79% | 8.27% | - | - |
| Enterprise Value (EV) 1 | 3,548 | 966.3 | 2,153 | 3,895 | 7,432 | 8,051 | 8,014 | 7,999 |
| Change | - | -72.77% | 122.81% | 80.92% | 90.81% | 8.33% | -0.47% | -0.18% |
| P/E | -26.8x | -4.96x | -32.8x | 39.2x | 33.3x | 29.9x | 25.6x | 20.8x |
| PBR | 2.24x | 0.84x | 1.74x | 2.78x | 5.28x | 6.31x | 6.4x | 6.33x |
| PEG | - | -0.1x | 0.5x | -0x | 0x | 1.6x | 1.5x | 0.9x |
| Capitalization / Revenue | 5.25x | 1.5x | 2.64x | 3.99x | 6.5x | 6.62x | 5.87x | 5.21x |
| EV / Revenue | 4.4x | 1.11x | 2.17x | 3.48x | 6.05x | 6.16x | 5.44x | 4.82x |
| EV / EBITDA | -28.5x | -5.25x | 21x | 20.4x | 23.9x | 18.9x | 16.6x | 13.6x |
| EV / EBIT | -17.9x | -2.68x | -22.3x | 35.6x | 28.7x | 21.6x | 18.7x | 15.1x |
| EV / FCF | -18.6x | - | 20.6x | 20.6x | 20.7x | 18.3x | 17.5x | 16.8x |
| FCF Yield | -5.37% | - | 4.86% | 4.86% | 4.83% | 5.47% | 5.72% | 5.96% |
| Dividend per Share 2 | - | - | 0.6 | 2.5 | 4 | 3.89 | 3.994 | 4.281 |
| Rate of return | - | - | 2.32% | 5.69% | 5.13% | 4.7% | 4.82% | 5.17% |
| EPS 2 | -1.53 | -2.58 | -0.79 | 1.12 | 2.34 | 2.77 | 3.231 | 3.979 |
| Distribution rate | - | - | -75.9% | 223% | 171% | 140% | 124% | 108% |
| Net sales 1 | 805.5 | 867.1 | 993.6 | 1,119 | 1,228 | 1,306 | 1,472 | 1,659 |
| EBITDA 1 | -124.3 | -184 | 102.4 | 190.8 | 311.1 | 425.8 | 481.5 | 587.5 |
| EBIT 1 | -198 | -360.4 | -96.76 | 109.5 | 258.5 | 372.6 | 428.1 | 530.7 |
| Net income 1 | -157.3 | -262.2 | -79.79 | 117.9 | 248.3 | 289.3 | 358.5 | 433.1 |
| Net Debt 1 | -684.3 | -331.2 | -472.9 | -564.5 | -550.6 | -591.4 | -629 | -643.7 |
| Reference price 2 | 41.00 | 12.80 | 25.90 | 43.90 | 77.90 | 82.80 | 82.80 | 82.80 |
| Nbr of stocks (in thousands) | 103,232 | 101,365 | 101,382 | 101,587 | 102,477 | 104,382 | - | - |
| Announcement Date | 2/10/22 | 2/14/23 | 2/14/24 | 2/13/25 | 2/12/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 29.85x | 6.16x | 18.88x | 4.7% | 871M | |
| 35.12x | 22.85x | 27.11x | -.--% | 190B | |
| 11.65x | 3.1x | 6.49x | -.--% | 83.86B | |
| 36.57x | 6.02x | 16.71x | 0.37% | 51.52B | |
| 23.55x | 5.03x | 12.21x | -.--% | 42.18B | |
| 21.59x | 5.2x | 13.22x | 0.95% | 35.79B | |
| 31.7x | 2.81x | 8.44x | -.--% | 32.17B | |
| 37.75x | 2.64x | 15.34x | -.--% | 15.91B | |
| 13.44x | 5.44x | 10.98x | -.--% | 13.84B | |
| 30.06x | - | - | 3.73% | 9.94B | |
| Average | 27.13x | 6.58x | 14.38x | 0.98% | 47.58B | |
| Weighted average by Cap. | 28.20x | 11.84x | 17.65x | 0.2% |
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
- PEXIP Stock
- Valuation Pexip Holding ASA
Select your edition
All financial news and data tailored to specific country editions
