Valuation Storebrand ASA

Stocks

Market Closed - Oslo Bors 10:45:00 2026-10-16 EDT			5-day change	1st Jan Change
190.60 ^NOK	+0.32%		+1.44%	+10.36%

10-15	Alfred Berg Gambak Nordic gained 0.08 percent in September, increased holdings in Hexpol, Equinor and Maersk	FW
10-13	Storebrand Green Bond fell 0.67 percent in September, Riksbank turned more hawkish	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	79,701	-	-
Change	-	-4.74%	1.6%	30.59%	39.01%	9%	-	-
Enterprise Value (EV)	41,616	39,644	40,277	52,599	73,119	79,701	79,701	79,701
Change	-	-4.74%	1.6%	30.59%	39.01%	9%	0%	0%
P/E	13.3x	16.8x	12.2x	9.71x	14.8x	16.9x	14.3x	13x
PBR	1.1x	1.06x	1.4x	1.71x	2.2x	2.35x	2.22x	2.1x
PEG	-	-0.7x	0.3x	0.1x	-2.34x	-4.51x	0.8x	1.36x
Capitalization / Revenue	0.78x	5.13x	-	-	6.22x	6.69x	6.05x	5.54x
EV / Revenue	0x	0x	-	-	0x	6.69x	6.05x	5.54x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	17.8x	15.7x	14.3x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	3.5	3.7	4.1	4.7	5.4	6.045	6.804	7.589
Rate of return	3.95%	4.33%	4.55%	3.88%	3.13%	3.17%	3.57%	3.98%
EPS ²	6.68	5.07	7.372	12.48	11.69	11.25	13.36	14.64
Distribution rate	52.4%	73%	55.6%	37.7%	46.2%	53.7%	50.9%	51.8%
Net sales ¹	53,681	7,732	-	-	11,748	11,918	13,181	14,394
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	3,130	2,724	2,653	4,279	5,102	4,483	5,090	5,574
Net income ¹	3,121	2,376	3,377	5,522	4,469	4,622	5,398	5,842
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	88.52	85.40	90.04	121.20	172.70	190.60	190.60	190.60
Nbr of stocks (in thousands)	470,135	464,211	447,320	433,984	423,389	418,158	-	-
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	16.94x	-	-	3.17%	8.44B
BLACKROCK, INC.	21.54x	5.89x	12.69x	2.02%	175B
UBS GROUP AG	13.63x	3.36x	-	2.6%	147B
BANK OF NEW YORK MELLON CORPORATION (THE)	15.37x	7.13x	-	1.61%	96.43B
BLACKSTONE INC.	17.93x	6.3x	11.5x	4.79%	85.28B
KKR & CO. INC.	23.12x	11.54x	20.62x	0.91%	77.39B
BROOKFIELD ASSET MANAGEMENT LTD.	21.29x	11.22x	18.33x	4.43%	72.31B
STATE STREET CORPORATION	12.32x	4.76x	-	2.12%	45.21B
AMERIPRISE FINANCIAL, INC.	11.03x	1.63x	5.06x	1.34%	44.24B
Average	17.02x	6.48x	13.64x	2.55%	83.55B
Weighted average by Cap.	17.70x	6.38x	13.97x	2.49%