Valuation B2 Impact ASA

Stocks

Market Closed - Oslo Bors Other stock markets 18:25:05 16/07/2026 +04			5-day change	1st Jan Change
24.70 ^NOK	0.00%		+0.61%	+35.42%

07-13	Alfred Berg Nordic High Yield rose 0.21 percent in June, tight credit spreads and strong rate support	FW
07-09	Lannebo Corporate Bond Fund rose 0.7 percent in June, participated in offerings from Noba and Bonava	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,217	3,043	2,709	3,707	6,744	9,161	-	-
Change	-	-27.84%	-10.98%	36.85%	81.9%	35.84%	-	-
Enterprise Value (EV) ¹	13,284	12,085	11,744	12,993	16,628	19,275	20,232	20,367
Change	-	-9.03%	-2.82%	10.64%	27.97%	15.92%	4.97%	0.67%
P/E	7.45x	9.59x	7.82x	13.4x	11x	11.7x	10.1x	9.76x
PBR	0.85x	0.6x	0.51x	0.66x	1.18x	1.62x	1.58x	1.57x
PEG	-	-0.2x	0.5x	-0.7x	0x	0.4x	0.7x	2.55x
Capitalization / Revenue	1.39x	0.99x	0.72x	1.01x	1.79x	2.36x	2.19x	2.11x
EV / Revenue	4.38x	3.92x	3.11x	3.53x	4.42x	4.97x	4.84x	4.69x
EV / EBITDA	9.52x	8.53x	6.97x	8.17x	9.06x	9.81x	9.61x	9.29x
EV / EBIT	10.2x	9.06x	7.44x	8.66x	9.59x	10.3x	10x	9.67x
EV / FCF	5.77x	9.73x	5.46x	6.9x	13.4x	56.9x	32.6x	27.1x
FCF Yield	17.3%	10.3%	18.3%	14.5%	7.46%	1.76%	3.06%	3.69%
Dividend per Share ²	0.42	0.2	0.7	1.5	1.9	2.05	2.383	2.483
Rate of return	4.05%	2.54%	9.52%	14.9%	10.4%	8.3%	9.65%	10.1%
EPS ²	1.39	0.82	0.94	0.75	1.66	2.115	2.437	2.53
Distribution rate	30.2%	24.4%	74.5%	200%	114%	96.9%	97.8%	98.2%
Net sales ¹	3,036	3,085	3,775	3,683	3,759	3,881	4,182	4,343
EBITDA ¹	1,396	1,417	1,684	1,591	1,835	1,964	2,106	2,192
EBIT ¹	1,308	1,334	1,578	1,500	1,734	1,875	2,019	2,106
Net income ¹	573	326	363	277	621	812.6	908.6	943
Net Debt ¹	9,067	9,042	9,035	9,286	9,884	10,114	11,072	11,206
Reference price ²	10.36	7.86	7.35	10.06	18.24	24.70	24.70	24.70
Nbr of stocks (in thousands)	407,086	387,181	368,595	368,532	369,727	370,870	-	-
Announcement Date	10/02/22	15/02/23	15/02/24	13/02/25	12/02/26	-	-	-

¹NOK in Million²NOK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
B2 IMPACT ASA	11.68x	4.97x	9.81x	8.3%	947M
FEDERAL NATIONAL MORTGAGE ASSOCIATION	601x	-	-	-.--%	34.49B
FEDERAL HOME LOAN MORTGAGE CORPORATION	546x	-	-	-.--%	17.59B
POWER FINANCE CORPORATION LIMITED	7.25x	-	-	4.16%	13.91B
MITSUBISHI HC CAPITAL INC.	12.29x	4.28x	15.11x	3.57%	12.53B
REC LIMITED	5.6x	-	-	5.47%	9.62B
ELEMENT FLEET MANAGEMENT CORP.	16.97x	-	-	2.37%	8.37B
L&T FINANCE LIMITED	19.96x	15.15x	68.89x	1.18%	8.11B
CHAILEASE HOLDING COMPANY LIMITED	9.73x	9.26x	21.06x	4.89%	6.32B
Average	136.72x	8.42x	28.72x	3.33%	12.43B
Weighted average by Cap.	277.20x	8.59x	31.90x	2%