|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 160.30 NOK | -0.93% |
|
-5.26% | +9.27% |
| 04-17 | Handelsbanken trims Telenor price target to NOK 187 (191), reiterates Buy - BN | FW |
| 04-16 | Telia under investigation by Norway's Nkom following serious security breach | FW |
Company Valuation: Telenor ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 193,965 | 128,146 | 161,417 | 173,578 | 200,507 | 219,231 | - | - |
| Change | - | -33.93% | 25.96% | 7.53% | 15.51% | 9.34% | - | - |
| Enterprise Value (EV) 1 | 294,748 | 226,021 | 241,198 | 260,366 | 282,238 | 279,745 | 288,923 | 293,108 |
| Change | - | -23.32% | 6.71% | 7.95% | 8.4% | -0.88% | 3.28% | 1.45% |
| P/E ratio | 127x | 2.85x | 11.8x | 9.14x | 24.5x | 16.8x | 16.5x | 15.2x |
| PBR | 7.38x | 2.13x | 2.5x | 2.29x | 2.8x | 2.87x | 3x | 3.11x |
| PEG | - | 0x | -0.2x | 0.2x | -0.4x | 0.3x | 11.85x | 1.76x |
| Capitalization / Revenue | 1.76x | 1.3x | 2.01x | 2.17x | 2.62x | 2.91x | 2.86x | 2.78x |
| EV / Revenue | 2.67x | 2.28x | 3x | 3.26x | 3.69x | 3.71x | 3.77x | 3.71x |
| EV / EBITDA | 6x | 5.33x | 6.98x | 7.44x | 8.19x | 8.05x | 7.96x | 7.85x |
| EV / EBIT | 12.7x | 11.8x | 14.2x | 14x | 15.7x | 15.3x | 14.5x | 14x |
| EV / FCF | 12.9x | 11.3x | 16.8x | 14.4x | 14.6x | 24.6x | 21.9x | 21x |
| FCF Yield | 7.74% | 8.82% | 5.97% | 6.95% | 6.84% | 4.06% | 4.57% | 4.75% |
| Dividend per Share 2 | 9.3 | 9.4 | 9.4 | 9.6 | 9.7 | 9.834 | 9.919 | 10.17 |
| Rate of return | 6.71% | 10.3% | 8.06% | 7.57% | 6.61% | 6.13% | 6.19% | 6.34% |
| EPS 2 | 1.09 | 32.09 | 9.9 | 13.88 | 5.98 | 9.569 | 9.702 | 10.54 |
| Distribution rate | 853% | 29.3% | 94.9% | 69.2% | 162% | 103% | 102% | 96.5% |
| Net sales 1 | 110,241 | 98,953 | 80,452 | 79,928 | 76,548 | 75,413 | 76,627 | 78,983 |
| EBITDA 1 | 49,162 | 42,374 | 34,564 | 34,980 | 34,462 | 34,755 | 36,298 | 37,328 |
| EBIT 1 | 23,294 | 19,105 | 16,964 | 18,623 | 17,978 | 18,318 | 19,979 | 20,871 |
| Net income 1 | 1,528 | 44,913 | 13,734 | 19,107 | 8,186 | 12,296 | 12,999 | 13,650 |
| Net Debt 1 | 100,783 | 97,875 | 79,781 | 86,788 | 81,731 | 60,514 | 69,692 | 73,877 |
| Reference price 2 | 138.60 | 91.60 | 116.60 | 126.90 | 146.70 | 160.30 | 160.30 | 160.30 |
| Nbr of stocks (in thousands) | 1,399,458 | 1,398,973 | 1,384,365 | 1,367,829 | 1,366,784 | 1,367,628 | - | - |
| Announcement Date | 2/2/22 | 2/2/23 | 2/7/24 | 2/6/25 | 2/6/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.75x | 3.71x | 8.05x | 6.13% | 23.37B | |
| 19.03x | 3.17x | 8.06x | 2.09% | 218B | |
| 11.5x | 2.56x | 6.85x | 4.19% | 185B | |
| 7.41x | 5.28x | 28.09x | 0.24% | 163B | |
| 13.72x | 2.22x | 7.31x | 3.11% | 62.38B | |
| 15.78x | 1.36x | 4.71x | 3.66% | 35.8B | |
| 20.34x | 5.31x | 9.73x | 4.7% | 33B | |
| 8.93x | 0.38x | 1.53x | 7.18% | 28.61B | |
| 14.24x | 2.01x | 5.35x | 5.02% | 17.1B | |
| 20.24x | 4.7x | 7.83x | 3.42% | 15.31B | |
| Average | 14.79x | 3.07x | 8.75x | 3.97% | 78.17B | |
| Weighted average by Cap. | 13.78x | 3.32x | 11.51x | 2.86% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- TEL Stock
- Valuation Telenor ASA
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition