|
Market Closed -
Oslo Bors
10:45:00 2026-10-23 EDT
|
5-day change | 1st Jan Change | ||
| 71.30 NOK | +0.71% |
|
-6.43% | -8.47% |
| 10-01 | SB1 Markets raises target price for Pexip to 100 Norwegian kroner (90), reiterates buy | FW |
| 08-14 | SEB raises Pexip target price to 88 Norwegian kroner (85), reiterates hold | 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 | 7,442 | - | - |
| Change | - | -69.34% | 102.38% | 69.84% | 79% | -6.77% | - | - |
| Enterprise Value (EV) 1 | 3,548 | 966.3 | 2,153 | 3,895 | 7,432 | 6,877 | 6,818 | 6,802 |
| Change | - | -72.77% | 122.81% | 80.92% | 90.81% | -7.47% | -0.85% | -0.23% |
| P/E | -26.8x | -4.96x | -32.8x | 39.2x | 33.3x | 24x | 19.6x | 16.3x |
| PBR | 2.24x | 0.84x | 1.74x | 2.78x | 5.28x | 5.41x | 5.44x | 5.38x |
| PEG | - | -0.1x | 0.5x | -0x | 0x | 0.9x | 0.9x | 0.8x |
| Capitalization / Revenue | 5.25x | 1.5x | 2.64x | 3.99x | 6.5x | 5.56x | 4.9x | 4.36x |
| EV / Revenue | 4.4x | 1.11x | 2.17x | 3.48x | 6.05x | 5.13x | 4.49x | 3.98x |
| EV / EBITDA | -28.5x | -5.25x | 21x | 20.4x | 23.9x | 15.6x | 12.9x | 10.8x |
| EV / EBIT | -17.9x | -2.68x | -22.3x | 35.6x | 28.7x | 17.6x | 14.5x | 11.9x |
| EV / FCF | -18.6x | - | 20.6x | 20.6x | 20.7x | 15.1x | 14.1x | 13.7x |
| FCF Yield | -5.37% | - | 4.86% | 4.86% | 4.83% | 6.61% | 7.08% | 7.28% |
| Dividend per Share 2 | - | - | 0.6 | 2.5 | 4 | 4.066 | 3.959 | 4.694 |
| Rate of return | - | - | 2.32% | 5.69% | 5.13% | 5.7% | 5.55% | 6.58% |
| EPS 2 | -1.53 | -2.58 | -0.79 | 1.12 | 2.34 | 2.971 | 3.636 | 4.366 |
| Distribution rate | - | - | -75.9% | 223% | 171% | 137% | 109% | 108% |
| Net sales 1 | 805.5 | 867.1 | 993.6 | 1,119 | 1,228 | 1,339 | 1,517 | 1,708 |
| EBITDA 1 | -124.3 | -184 | 102.4 | 190.8 | 311.1 | 440.5 | 527.6 | 630.7 |
| EBIT 1 | -198 | -360.4 | -96.76 | 109.5 | 258.5 | 390.1 | 471.7 | 571.1 |
| Net income 1 | -157.3 | -262.2 | -79.79 | 117.9 | 248.3 | 307.4 | 377.6 | 455.1 |
| Net Debt 1 | -684.3 | -331.2 | -472.9 | -564.5 | -550.6 | -565.6 | -624.1 | -640 |
| Reference price 2 | 41.00 | 12.80 | 25.90 | 43.90 | 77.90 | 71.30 | 71.30 | 71.30 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 24x | 5.13x | 15.61x | 5.7% | 798M | |
| 26.61x | 9.82x | 16.02x | 0.73% | 3,895B | |
| 126.89x | 56.1x | 91.33x | -.--% | 473B | |
| 18.99x | 5.52x | 9.62x | 1.58% | 382B | |
| 241.45x | 21.53x | 63.04x | -.--% | 311B | |
| 29.96x | 6.06x | 18.99x | 1.25% | 277B | |
| 2575.7x | 43.13x | 141.09x | -.--% | 264B | |
| 100.91x | 10.01x | 26.8x | -.--% | 164B | |
| 58.59x | 15.69x | 41.34x | -.--% | 132B | |
| 14.46x | 3.85x | 8.04x | -.--% | 103B | |
| Average | 321.76x | 17.69x | 43.19x | 0.93% | 600.31B | |
| Weighted average by Cap. | 160.07x | 15.12x | 30.34x | 0.64% |
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
