|
Market Closed -
Oslo Bors
10:45:00 2026-08-19 EDT
|
5-day change | 1st Jan Change | ||
| 135.20 NOK | -0.07% |
|
+1.96% | -7.84% |
| 12:05am | Citigroup cuts Telenor price target to 139 Norwegian kroner (167), reiterates Neutral - BN | FW |
| 08-18 | Offer update: Bahnhof lifts revenue and operating profit, reiterates guidance | FW |
Company Valuation: Telenor ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 193,965 | 128,146 | 161,417 | 173,578 | 200,507 | 184,565 | - | - |
| Change | - | -33.93% | 25.96% | 7.53% | 15.51% | -7.95% | - | - |
| Enterprise Value (EV) 1 | 294,748 | 226,021 | 241,198 | 260,366 | 282,238 | 240,085 | 240,707 | 240,614 |
| Change | - | -23.32% | 6.71% | 7.95% | 8.4% | -14.94% | 0.26% | -0.04% |
| P/E | 127x | 2.85x | 11.8x | 9.14x | 24.5x | 12.7x | 14.8x | 13.3x |
| PBR | 7.38x | 2.13x | 2.5x | 2.29x | 2.8x | 2.81x | 2.92x | 3.03x |
| PEG | - | 0x | -0.2x | 0.2x | -0.4x | 0.2x | -1.1x | 1.2x |
| Capitalization / Revenue | 1.76x | 1.3x | 2.01x | 2.17x | 2.62x | 2.49x | 2.47x | 2.43x |
| EV / Revenue | 2.67x | 2.28x | 3x | 3.26x | 3.69x | 3.23x | 3.23x | 3.16x |
| EV / EBITDA | 6x | 5.33x | 6.98x | 7.44x | 8.19x | 7.28x | 7.06x | 6.8x |
| EV / EBIT | 12.7x | 11.8x | 14.2x | 14x | 15.7x | 14x | 13.2x | 12.4x |
| EV / FCF | 12.9x | 11.3x | 16.8x | 14.4x | 14.6x | 20.2x | 18x | 17.1x |
| FCF Yield | 7.74% | 8.82% | 5.97% | 6.95% | 6.84% | 4.96% | 5.56% | 5.86% |
| Dividend per Share 2 | 9.3 | 9.4 | 9.4 | 9.6 | 9.7 | 9.79 | 9.925 | 10.13 |
| Rate of return | 6.71% | 10.3% | 8.06% | 7.57% | 6.61% | 7.24% | 7.34% | 7.49% |
| EPS 2 | 1.09 | 32.09 | 9.9 | 13.88 | 5.98 | 10.62 | 9.148 | 10.16 |
| Distribution rate | 853% | 29.3% | 94.9% | 69.2% | 162% | 92.2% | 109% | 99.6% |
| Net sales 1 | 110,241 | 98,953 | 80,452 | 79,928 | 76,548 | 74,222 | 74,633 | 76,030 |
| EBITDA 1 | 49,162 | 42,374 | 34,564 | 34,980 | 34,462 | 32,968 | 34,118 | 35,402 |
| EBIT 1 | 23,294 | 19,105 | 16,964 | 18,623 | 17,978 | 17,122 | 18,224 | 19,392 |
| Net income 1 | 1,528 | 44,913 | 13,734 | 19,107 | 8,186 | 15,321 | 12,186 | 13,091 |
| Net Debt 1 | 100,783 | 97,875 | 79,781 | 86,788 | 81,731 | 55,520 | 56,142 | 56,049 |
| Reference price 2 | 138.60 | 91.60 | 116.60 | 126.90 | 146.70 | 135.30 | 135.30 | 135.30 |
| Nbr of stocks (in thousands) | 1,399,458 | 1,398,973 | 1,384,365 | 1,367,829 | 1,366,784 | 1,364,117 | - | - |
| Announcement Date | 2/2/22 | 2/2/23 | 2/7/24 | 2/6/25 | 2/6/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.74x | 3.23x | 7.28x | 7.24% | 19.61B | |
| 2199.14x | 41.28x | 84.32x | - | 1,889B | |
| 30.95x | 6.38x | 29.67x | 0.19% | 208B | |
| 16.7x | 2.96x | 7.48x | 2.27% | 196B | |
| 10.62x | 2.45x | 6.57x | 4.46% | 171B | |
| 14.49x | 2.35x | 7.81x | 2.95% | 68.08B | |
| 12.87x | 1.43x | 4.88x | 3.45% | 37.33B | |
| 20.85x | 5.64x | 10.35x | 4.57% | 33.42B | |
| 8.66x | 0.31x | 1.27x | 7.57% | 24.46B | |
| 12.07x | 1.8x | 4.37x | 5.5% | 17.61B | |
| Average | 233.91x | 6.78x | 16.40x | 4.24% | 266.48B | |
| Weighted average by Cap. | 1,564.69x | 30.33x | 63.57x | 2.77% |
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
- Stocks
- TEL Stock
- Valuation Telenor ASA
Select your edition
All financial news and data tailored to specific country editions
