Company Valuation: ANDD SALM

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 1,516 1,559 1,648 2,772 2,503 3,381 - -
Change - 2.84% 5.66% 68.26% -9.73% 35.11% - -
Enterprise Value (EV) 1 1,541 1,559 1,648 3,478 4,049 5,649 6,462 6,920
Change - 1.2% 5.66% 111.09% 16.42% 39.5% 14.39% 7.09%
P/E -42.7x - - -38.3x -13.1x -19.4x -149x 105x
PBR 4.69x - - 2.21x 1.03x 1.26x 1.3x 1.29x
PEG - - - - -0.2x 0.8x 1.7x -0x
Capitalization / Revenue - 13,768x 44.2x 8,557x 2,432x 11.4x 3.67x 3.47x
EV / Revenue - 13,768x 44.2x 10,735x 3,935x 19.1x 7.02x 7.1x
EV / EBITDA -46.4x -35.8x -56.8x -73.7x -44.9x 11,298x 20x 15.6x
EV / EBIT -44.7x -28.8x -20.7x -48.3x -34.8x -74.8x 48.6x 21.4x
EV / FCF -6.73x - - - -1.89x -4.77x -4.4x -48.7x
FCF Yield -14.9% - - - -52.9% -20.9% -22.7% -2.05%
Dividend per Share 2 - - - - - - - -
Rate of return - - - - - - - -
EPS 2 -0.9889 - - -1.07 -1.876 -1.437 -0.1867 0.265
Distribution rate - - - - - - - -
Net sales 1 - 0.1133 37.28 0.324 1.029 295.7 920.7 975
EBITDA 1 -33.23 -43.52 -29.02 -47.18 -90.28 0.5 323.7 444.5
EBIT 1 -34.46 -54.06 -79.63 -71.94 -116.4 -75.5 133 324
Net income 1 -35.54 -57.42 -69.79 -67.86 -163.9 -143 -77.5 32.5
Net Debt 1 24.56 - - 705.7 1,547 2,268 3,080 3,538
Reference price 2 42.20 38.00 28.90 41.00 24.60 27.90 27.90 27.90
Nbr of stocks (in thousands) 35,934 41,039 57,013 67,619 101,728 121,192 - -
Announcement Date 08/04/22 16/03/23 29/02/24 26/02/25 25/02/26 - - -
1NOK in Million2NOK
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
28.55x2.81x8.91x2.62% 2.68B
25.29x1.33x9.89x1.54% 555M
-35.31x2.69x13.37x3.96% 493M
14.78x0.97x5.97x3.57% 394M
Average 8.33x 1.95x 9.54x 2.92% 1.03B
Weighted average by Cap. 19.16x 2.42x 9.29x 2.72%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


LAST HOURS | 40% Discount: The Best Subscriber-Only Tools to Unlock Hidden Opportunities!
d
:
:
SEIZE THE OFFER!