Valuation Storebrand ASA

Stocks

Market Closed - Oslo Bors Other stock markets 10:45:00 2026-07-17 EDT			5-day change	1st Jan Change
195.90 ^NOK	-0.41%		+4.37%	+13.43%

07-17	Keefe, Bruyette & Woods raises target price for Storebrand to 143 Norwegian kroner (124), reiterates underperform - BN	FW
07-16	SB1 Markets raises target price for Storebrand to 216 Norwegian kroner (197), reiterates buy	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	41,616	39,644	40,277	52,599	73,119	82,013	-	-
Change	-	-4.74%	1.6%	30.59%	39.01%	12.16%	-	-
Enterprise Value (EV)	41,616	39,644	40,277	52,599	73,119	82,013	82,013	82,013
Change	-	-4.74%	1.6%	30.59%	39.01%	12.16%	0%	0%
P/E	13.3x	16.8x	12.2x	9.71x	14.8x	17.2x	14.9x	13.6x
PBR	1.1x	1.06x	1.4x	1.71x	2.2x	2.46x	2.29x	2.17x
PEG	-	-0.7x	0.3x	0.1x	-2.34x	-7.13x	1x	1.52x
Capitalization / Revenue	0.78x	5.13x	-	-	6.22x	6.71x	6.13x	5.62x
EV / Revenue	0x	0x	-	-	0x	6.71x	6.13x	5.62x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	18.1x	15.3x	14.7x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.5	3.7	4.1	4.7	5.4	6.05	6.744	7.488
Rate of return	3.95%	4.33%	4.55%	3.88%	3.13%	3.09%	3.44%	3.82%
EPS ²	6.68	5.07	7.372	12.48	11.69	11.41	13.18	14.36
Distribution rate	52.4%	73%	55.6%	37.7%	46.2%	53%	51.2%	52.1%
Net sales ¹	53,681	7,732	-	-	11,748	12,221	13,381	14,590
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	3,130	2,724	2,653	4,279	5,102	4,537	5,362	5,570
Net income ¹	3,121	2,376	3,377	5,522	4,469	4,742	5,355	5,697
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	88.52	85.40	90.04	121.20	172.70	195.90	195.90	195.90
Nbr of stocks (in thousands)	470,135	464,211	447,320	433,984	423,389	418,647	-	-
Announcement Date	2/9/22	2/8/23	2/7/24	2/12/25	2/11/26	-	-	-

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.($)
STOREBRAND ASA	17.17x	-	-	3.09%	8.51B
BLACKROCK, INC.	19.86x	5.56x	11.93x	2.14%	166B
UBS GROUP AG	15.34x	3.6x	-	2.33%	164B
BANK OF NEW YORK MELLON CORPORATION (THE)	17.17x	7.55x	-	1.46%	107B
BROOKFIELD ASSET MANAGEMENT LTD.	26.36x	12.26x	21.03x	4.11%	77.17B
STATE STREET CORPORATION	13.83x	5.31x	-	1.92%	50.51B
AMERIPRISE FINANCIAL, INC.	12.08x	1.83x	5.73x	1.27%	47.45B
3I GROUP PLC	4.83x	4.85x	4.89x	3.66%	34.84B
NORTHERN TRUST CORPORATION	14.39x	5.45x	18.01x	1.79%	34.17B
Average	15.67x	5.80x	12.32x	2.42%	76.58B
Weighted average by Cap.	17.06x	5.84x	12.96x	2.3%