Valuation B2 Impact ASA

Stocks

Market Closed - Oslo Bors 19:45:00 13/11/2026 +04			5-day change	1st Jan Change
24.50 ^NOK	-0.20%		+3.38%	+34.32%

11-05	B2 Impact ASA, Q3 2026 Earnings Call, Nov 05, 2026
11-05	B2 Impact ASA Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI

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	9,086	-	-
Change	-	-27.84%	-10.98%	36.85%	81.9%	34.74%	-	-
Enterprise Value (EV) ¹	13,284	12,085	11,744	12,993	16,628	19,821	21,156	21,528
Change	-	-9.03%	-2.82%	10.64%	27.97%	19.2%	6.73%	1.76%
P/E	7.45x	9.59x	7.82x	13.4x	11x	10.4x	9.51x	9.06x
PBR	0.85x	0.6x	0.51x	0.66x	1.18x	1.62x	1.6x	1.58x
PEG	-	-0.2x	0.5x	-0.7x	0x	0.3x	0.99x	1.84x
Capitalization / Revenue	1.39x	0.99x	0.72x	1.01x	1.79x	2.31x	2.19x	2.07x
EV / Revenue	4.38x	3.92x	3.11x	3.53x	4.42x	5.03x	5.09x	4.91x
EV / EBITDA	9.52x	8.53x	6.97x	8.17x	9.06x	9.77x	9.76x	9.34x
EV / EBIT	10.2x	9.06x	7.44x	8.66x	9.59x	10.2x	10.1x	9.66x
EV / FCF	5.77x	9.73x	5.46x	6.9x	13.4x	-619x	34.1x	21.5x
FCF Yield	17.3%	10.3%	18.3%	14.5%	7.46%	-0.16%	2.93%	4.65%
Dividend per Share ²	0.42	0.2	0.7	1.5	1.9	2.417	2.55	2.683
Rate of return	4.05%	2.54%	9.52%	14.9%	10.4%	9.86%	10.4%	11%
EPS ²	1.39	0.82	0.94	0.75	1.66	2.35	2.577	2.703
Distribution rate	30.2%	24.4%	74.5%	200%	114%	103%	99%	99.3%
Net sales ¹	3,036	3,085	3,775	3,683	3,759	3,939	4,152	4,382
EBITDA ¹	1,396	1,417	1,684	1,591	1,835	2,029	2,169	2,305
EBIT ¹	1,308	1,334	1,578	1,500	1,734	1,943	2,089	2,228
Net income ¹	573	326	363	277	621	878.2	962.6	1,010
Net Debt ¹	9,067	9,042	9,035	9,286	9,884	10,735	12,069	12,442
Reference price ²	10.36	7.86	7.35	10.06	18.24	24.50	24.50	24.50
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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
B2 IMPACT ASA	10.43x	5.03x	9.77x	9.86%	950M
AERCAP HOLDINGS N.V.	8.62x	7.31x	8.27x	0.91%	26.2B
FEDERAL NATIONAL MORTGAGE ASSOCIATION	21.45x	-	-	-	25.85B
FEDERAL HOME LOAN MORTGAGE CORPORATION	196.5x	-	-	-	12.66B
MITSUBISHI HC CAPITAL INC.	11.72x	3.92x	14.26x	3.94%	11.78B
POWER FINANCE CORPORATION LIMITED	5.68x	-	-	5.38%	11.7B
INDIAN RAILWAY FINANCE CORPORATION LIMITED	12.07x	-	-	4.08%	11.55B
REC LIMITED	5.04x	-	-	6.5%	8.43B
Average	33.94x	5.42x	10.77x	5.11%	14B
Weighted average by Cap.	33.58x	6.23x	10.12x	3.46%