Company Valuation: Thor Medical

Data adjusted to current consolidation scope
Fiscal Period: December 2024 2025 2026 2027 2028
Market Cap 1 737.7 1,859 2,164 - -
Change - 151.99% 16.39% - -
Enterprise Value (EV) 1 737.7 1,678 2,347 2,341 2,370
Change - 127.51% 39.82% -0.26% 1.24%
P/E -14.6x -30.9x -42.9x -54.6x -85.9x
PBR - 4.08x 5.32x 4.85x 5.14x
PEG - 5.56x 2.4x 2.5x 2.4x
Capitalization / Revenue - 2,216x 44.2x 12.9x 11.8x
EV / Revenue - 2,000x 47.9x 13.9x 12.9x
EV / EBITDA - -34.4x -55.9x -138x 2,370x
EV / EBIT - -24.1x -34.5x -44.2x -74.1x
EV / FCF - -13.9x -13.1x -48.8x -474x
FCF Yield - -7.19% -7.63% -2.05% -0.21%
Dividend per Share 2 - - - - -
Rate of return - - - - -
EPS 2 -0.18 -0.17 -0.14 -0.11 -0.07
Distribution rate - - - - -
Net sales 1 - 0.839 49 168 184
EBITDA 1 - -48.73 -42 -17 1
EBIT 1 - -69.65 -68 -53 -32
Net income 1 -42.21 -58.01 -49 -40 -24
Net Debt 1 - -180.6 183 177 206
Reference price 2 2.630 5.250 6.010 6.010 6.010
Nbr of stocks (in thousands) 280,492 354,077 360,002 - -
Announcement Date 3/28/25 3/27/26 - - -
1NOK in Million2NOK
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
20.59x7.25x14.66x1.42% 69.54B
36.89x9.62x29.41x0.04% 64.97B
30.69x6.58x17.2x-.--% 26.51B
-72.56x13.98x-67.43x-.--% 25.89B
-15.61x5.94x-7.46x-.--% 25.64B
58.27x21.67x43.95x0.26% 20.22B
27.27x5.11x16.98x-.--% 19.98B
1415.29x39.34x858.54x-.--% 15.69B
16.84x5x11.66x-.--% 13.49B
Average 168.63x 12.72x 101.95x 0.19% 31.33B
Weighted average by Cap. 94.04x 10.79x 57.82x 0.38%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA