|
Market Closed -
Oslo Bors
10:45:00 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 138.50 NOK | +4.21% |
|
+2.59% | +51.12% |
| 09-03 | SEB Bank Upgrades TGS to Buy Rating, Boosts PT | MT |
| 09-03 | SEB raises TGS to buy (hold), target price 173 Norwegian kroner (130) | FW |
Company Valuation: TGS ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,115 | 1,668 | 1,706 | 1,956 | 1,794 | 2,882 | - | - |
| Change | - | 49.61% | 2.3% | 14.68% | -8.3% | 60.66% | - | - |
| Enterprise Value (EV) 1 | 932.4 | 1,479 | 1,595 | 2,445 | 2,221 | 3,344 | 3,284 | 3,259 |
| Change | - | 58.65% | 7.8% | 53.36% | -9.17% | 50.55% | -1.79% | -0.77% |
| P/E | -20.9x | 18.4x | 76.7x | 19.2x | 101x | 13.6x | 11.9x | 10.3x |
| PBR | 1x | 1.34x | 1.34x | 0.94x | 0.91x | 1.43x | 1.39x | 1.35x |
| PEG | - | -0x | -1x | 0x | -1.2x | 0x | 0.8x | 0.7x |
| Capitalization / Revenue | 3.61x | 2.33x | 2.15x | 1.48x | 1.17x | 1.93x | 1.81x | 1.74x |
| EV / Revenue | 3.02x | 2.06x | 2.01x | 1.86x | 1.45x | 2.24x | 2.06x | 1.97x |
| EV / EBITDA | 4.76x | 2.75x | 4.15x | 3.52x | 2.48x | 3.8x | 3.3x | 3.11x |
| EV / EBIT | -5.77x | 11.3x | 29.9x | 12.5x | 12.2x | 10.4x | 9.2x | 8.19x |
| EV / FCF | 6.28x | 21x | 10.2x | 10.7x | 5.69x | 13.7x | 15.3x | 12.4x |
| FCF Yield | 15.9% | 4.76% | 9.83% | 9.36% | 17.6% | 7.3% | 6.54% | 8.08% |
| Dividend per Share 2 | 0.56 | 0.56 | 0.56 | 0.56 | 0.62 | 0.6136 | 0.71 | 0.9067 |
| Rate of return | 5.83% | 4.18% | 4.3% | 5.62% | 6.79% | 4.18% | 4.84% | 6.18% |
| EPS 2 | -0.46 | 0.73 | 0.17 | 0.52 | 0.09 | 1.075 | 1.237 | 1.423 |
| Distribution rate | -122% | 76.7% | 329% | 108% | 689% | 57.1% | 57.4% | 63.7% |
| Net sales 1 | 308.9 | 716.6 | 794.3 | 1,318 | 1,527 | 1,494 | 1,594 | 1,658 |
| EBITDA 1 | 196 | 538.9 | 383.9 | 694.2 | 896.2 | 880.3 | 995.9 | 1,048 |
| EBIT 1 | -161.6 | 130.7 | 53.3 | 195.5 | 182.4 | 320.1 | 357.1 | 397.7 |
| Net income 1 | -54.11 | 86.67 | 21.65 | 94.22 | 18.3 | 219.1 | 253.2 | 288.2 |
| Net Debt 1 | -182.3 | -188.5 | -111.5 | 488.9 | 427 | 461.4 | 401.4 | 376.2 |
| Reference price 2 | 9.60 | 13.40 | 13.04 | 9.97 | 9.13 | 14.67 | 14.67 | 14.67 |
| Nbr of stocks (in thousands) | 116,107 | 124,469 | 130,862 | 196,213 | 196,459 | 196,503 | - | - |
| Announcement Date | 2/10/22 | 2/9/23 | 2/15/24 | 2/20/25 | 2/12/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.56x | 2.16x | 3.62x | 4.38% | 2.88B | |
| 19.98x | 2.15x | 9.85x | 2.43% | 73.47B | |
| 18.95x | 2.28x | 12.87x | 1.71% | 55.29B | |
| 15.21x | 2.09x | 9.13x | 4.88% | 29.87B | |
| 13.54x | 1.45x | 7.91x | 2.08% | 27.91B | |
| 22.08x | 2.42x | 11.95x | 0.29% | 27.32B | |
| 25.98x | 4.27x | 16.67x | 1.1% | 13.01B | |
| 13.22x | 1.26x | 5.28x | 3.72% | 10.54B | |
| 31.21x | 0.51x | 4.54x | 3.74% | 10.02B | |
| 20.92x | 0.78x | 6.83x | 2.15% | 6.75B | |
| Average | 19.47x | 1.94x | 8.87x | 2.65% | 25.71B | |
| Weighted average by Cap. | 19.15x | 2.09x | 10.23x | 2.35% |
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
- TGS Stock
- Valuation TGS ASA
Select your edition
All financial news and data tailored to specific country editions
