Valuation Prosafe SE

Stocks

Market Closed - Oslo Bors Other stock markets 10:45:00 2026-07-07 EDT			5-day change	1st Jan Change
4.300 ^NOK	+2.50%		+5.13%	+14.67%

06-22	Prosafe SE Receives Contract From Ithaca Energy For Accommodation Support At Captain Field In UK North Sea	CI
06-03	Pareto Securities upgrades Prosafe to buy (hold), sets price target at NOK 5.50 (3.50)	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	158.2	114.5	121.2	10.98	131.7	154.8	-	-
Change	-	-27.63%	5.89%	-90.94%	1,099.42%	17.5%	-	-
Enterprise Value (EV) ¹	507.2	114.5	466.1	380.1	362.5	393.5	376	327.9
Change	-	-77.43%	307.13%	-18.46%	-4.62%	8.54%	-4.45%	-12.79%
P/E	0.07x	76.5x	-1.13x	-0.26x	0.43x	-15x	13.5x	4.82x
PBR	-	-	3.59x	-0.83x	0.93x	1.18x	1.08x	0.88x
PEG	-	-0.8x	0x	0x	-0x	0x	-0x	0x
Capitalization / Revenue	1.12x	0.58x	1.24x	0.08x	0.7x	0.89x	0.79x	0.67x
EV / Revenue	3.59x	0.58x	4.77x	2.72x	1.92x	2.25x	1.91x	1.42x
EV / EBITDA	20.4x	1.86x	-44.4x	16x	9.06x	7.08x	4.76x	3.27x
EV / EBIT	-62.6x	3.59x	-11.2x	-41.3x	49x	19.9x	8.76x	5.1x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	263.3	0.17	-6	-2.33	0.86	-0.0293	0.0326	0.091
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	141.1	198.9	97.7	139.8	188.4	174.6	196.7	231.5
EBITDA ¹	24.9	61.4	-10.5	23.8	40	55.62	78.93	100.3
EBIT ¹	-8.1	31.9	-41.6	-9.2	7.4	19.82	42.93	64.26
Net income ¹	927.9	1.5	-67.8	-41.8	142.5	-10.32	11.5	32.1
Net Debt ¹	349	-	344.9	369.1	230.8	238.7	221.2	173.1
Reference price ²	17.9800	13.0125	6.7848	0.6146	0.3736	0.4390	0.4390	0.4390
Nbr of stocks (in thousands)	8,799	8,799	17,869	17,869	352,538	352,538	-	-
Announcement Date	3/30/22	2/28/23	1/31/24	1/31/25	2/26/26	-	-	-

¹USD in Million²USD

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.($)
PROSAFE SE	-14.58x	2.23x	7x	-	151M
SLB N.V.	17.74x	2.07x	9.42x	2.57%	68.35B
BAKER HUGHES COMPANY	19.64x	1.91x	10.77x	1.76%	52.83B
HALLIBURTON COMPANY	14.05x	1.45x	7.86x	2.08%	27.57B
TECHNIPFMC PLC	22.9x	2.44x	12.11x	0.3%	26.82B
SAIPEM SPA	19.59x	0.52x	4.19x	3.78%	9.74B
KODIAK GAS SERVICES, INC.	32.09x	6.18x	11.17x	3.03%	6.58B
ARCHROCK, INC.	19.69x	5.59x	9.72x	2.52%	6.4B
NOV INC.	22.33x	0.76x	7.23x	1.98%	6.38B
SBM OFFSHORE N.V.	7.4x	1.34x	5.22x	3.58%	6.04B
Average	16.08x	2.45x	8.47x	2.4%	21.09B
Weighted average by Cap.	18.80x	2.10x	9.53x	2.09%