Company Valuation: REC Silicon ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026
Market Cap 1 6,460 5,826 5,782 1,583 468.3 675
Change - -9.81% -0.75% -72.62% -70.42% 44.15%
Enterprise Value (EV) 1 7,237 6,636 7,723 6,149 5,081 3,695
Change - -8.3% 16.38% -20.39% -17.37% -27.27%
P/E - - - - - -
PBR - - - - - -
PEG - - - - - -
Capitalization / Revenue 5.06x 3.82x 3.88x 0.98x 0.6x 0.61x
EV / Revenue 5.67x 4.35x 5.18x 3.82x 6.49x 3.36x
EV / EBITDA 105x -18.4x -9.08x -3.25x -50.1x -136x
EV / EBIT -39.6x -11x -7.1x -1.25x -25.9x -26.2x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 3 - - - - - -
Rate of return - - - - - -
EPS 3 - - - - - -
Distribution rate - - - - - -
Net sales 1 1,276 1,525 1,492 1,610 782.5 1,099
EBITDA 1 68.61 -360.2 -851 -1,893 -101.5 -27.14
EBIT 1 -182.7 -601.7 -1,088 -4,930 -196.3 -141.1
Net income 1 -268.2 -895.8 322.4 -5,128 -598.5 -293.5
Net Debt 1 776.9 810.1 1,941 4,565 4,613 3,020
Reference price 3 1.7390 1.3155 1.2265 0.3190 0.0943 0.0133
Nbr of stocks (in thousands) 372,413 420,626 420,626 420,626 420,626 4,611,626
Announcement Date 2/18/22 2/23/23 2/8/24 2/6/25 2/12/26 -
1EUR in Million2NOK in Million3
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- 3.36x-136.14x - 69.95M
31.6x7.32x18.56x1.24% 240B
21.19x6.17x14.55x2.6% 61.86B
318.68x - - - 30.01B
19.05x2.29x9.26x1.11% 15.9B
118.36x - - - 7.94B
120.52x17.35x51.98x0.3% 7.51B
106.56x22.75x63.15x0.21% 6.35B
28.3x2.95x11.47x0.86% 5.95B
116.8x16.14x63.31x0.25% 4.25B
Average 97.90x 9.79x 12.02x 0.94% 38.01B
Weighted average by Cap. 57.78x 7.42x 19.37x 1.42%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. R3Q Stock
  4. Valuation REC Silicon ASA