Valuation Solstad Offshore ASA

Stocks

Market Closed - Oslo Bors 10:45:00 2026-09-04 EDT			5-day change	1st Jan Change
70.30 ^NOK	+1.01%		+4.30%	+62.36%

08-26	Solstad Offshore ASA Announces Contract Award With Petrobras For CSV Normand Valiant	CI
07-20	DNB Carnegie raises target price for Solstad Offshore to 80 Norwegian kroner (75), reiterates buy	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	412.8	2,729	3,047	3,296	3,566	5,789	-	-
Change	-	561.06%	11.65%	8.16%	8.2%	62.36%	-	-
Enterprise Value (EV) ¹	412.8	23,369	16,988	7,924	6,454	9,338	8,501	7,726
Change	-	5,560.8%	-27.31%	-53.36%	-18.54%	44.68%	-8.96%	-9.12%
P/E	-0.36x	-2.44x	5.95x	2.59x	2.65x	4.67x	5.7x	5.87x
PBR	-	-	1.55x	1.03x	0.88x	1.15x	1.01x	0.92x
PEG	-	0.57x	-0x	0x	0.45x	-0.58x	-0.3x	-1.98x
Capitalization / Revenue	-	0.42x	0.44x	1.18x	1.3x	1.59x	1.68x	1.63x
EV / Revenue	-	3.6x	2.45x	2.84x	2.35x	2.56x	2.47x	2.17x
EV / EBITDA	-	12.2x	5.25x	5.75x	5.4x	7.29x	7.35x	5.48x
EV / EBIT	-	18.2x	7.45x	12.2x	7.24x	11.3x	12.3x	8.21x
EV / FCF	-	-	-	-34.3x	4.8x	9.02x	-44.2x	6.6x
FCF Yield	-	-	-	-2.92%	20.8%	11.1%	-2.26%	15.2%
Dividend per Share ²	-	-	-	-	-	4.636	7.086	7.856
Rate of return	-	-	-	-	-	6.59%	10.1%	11.2%
EPS ²	-15.13	-14.48	6.22	15.45	16.37	15.06	12.33	11.97
Distribution rate	-	-	-	-	-	30.8%	57.5%	65.7%
Net sales ¹	-	6,493	6,924	2,791	2,750	3,652	3,440	3,555
EBITDA ¹	-	1,911	3,236	1,379	1,195	1,281	1,156	1,410
EBIT ¹	-	1,283	2,279	648	891.5	827.8	689.3	941.3
Net income ¹	-1,102	-1,109	480.1	1,283	1,350	1,228	1,009	976.6
Net Debt ¹	-	20,640	13,941	4,628	2,889	3,549	2,712	1,937
Reference price ²	5.46	35.30	37.00	40.02	43.30	70.30	70.30	70.30
Nbr of stocks (in thousands)	75,609	77,308	82,347	82,347	82,347	82,347	-	-
Announcement Date	4/22/22	2/23/23	2/29/24	2/12/25	2/12/26	-	-	-

¹NOK in Million²NOK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SOLSTAD OFFSHORE ASA	4.67x	2.56x	7.29x	6.59%	623M
SUBSEA 7 S.A.	13.94x	1.29x	5.44x	6.52%	10.4B
TECHNIP ENERGIES N.V.	16.78x	0.2x	2.82x	3.2%	5.99B
LIBERTY ENERGY INC.	36.51x	1.1x	8.81x	1.7%	3.36B
TGS ASA	13.72x	2.21x	3.68x	4.2%	2.87B
SELECT WATER SOLUTIONS, INC.	34.42x	1.86x	8.33x	1.45%	2.59B
AKER SOLUTIONS ASA	6.83x	0.41x	4.64x	18.12%	2.22B
FLOWCO HOLDINGS INC.	16.54x	1.24x	3.15x	2.11%	928M
BW OFFSHORE LIMITED	4.87x	0.75x	1.22x	5.96%	760M
Average	16.48x	1.29x	5.04x	5.54%	3.3B
Weighted average by Cap.	17.95x	1.13x	5.17x	5.35%