Valuation Borgestad ASA

Stocks

Real-time Oslo Bors 13:03:04 29/10/2026 +04			5-day change	1st Jan Change
17.25 ^NOK	+0.29%		+1.47%	-11.54%

10-14	Borgestad ASA Completes Sale-Leaseback Transaction With Bjuv Municipality For Production Facilities In Sweden	CI
10-07	Borgestad Asa and Bjuv Municipality Sign Share Purchase Agreement for Sale-Leaseback Transaction for Production Facilities in Sweden	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	118.6	213.5	475.4	708.3	683.7	600	-	-
Change	-	80%	122.71%	48.97%	-3.47%	-12.25%	-	-
Enterprise Value (EV) ¹	890.6	826.2	691.5	839.7	930.6	735	715	662
Change	-	-7.23%	-16.3%	21.42%	10.83%	-21.02%	-2.72%	-7.41%
P/E	-28.2x	-1.65x	-3.08x	15.7x	-488x	5.17x	4.64x	4.43x
PBR	-	-	-	-	-	-	-	-
PEG	-	-0x	0x	-0x	5x	-0x	0.4x	0.97x
Capitalization / Revenue	0.13x	0.23x	0.42x	0.61x	0.61x	0.55x	0.52x	0.51x
EV / Revenue	0.94x	0.89x	0.61x	0.72x	0.83x	0.67x	0.62x	0.56x
EV / EBITDA	11.4x	16x	5.93x	6.04x	7.8x	5.7x	5.14x	4.63x
EV / EBIT	19.8x	-11.7x	7.39x	8.05x	11.7x	8.26x	7.22x	6.43x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	1.4	0.5	0.5
Rate of return	-	-	-	-	-	8.14%	2.91%	2.91%
EPS ²	-13.2	-34	-4.4	1.29	-0.04	3.33	3.71	3.88
Distribution rate	-	-	-	-	-	42%	13.5%	12.9%
Net sales ¹	944.1	933.3	1,141	1,169	1,126	1,098	1,145	1,179
EBITDA ¹	78.28	51.51	116.6	139.1	119.2	129	139	143
EBIT ¹	45.01	-70.6	93.56	104.3	79.4	89	99	103
Net income ¹	-4.17	-130.1	-36	45.23	-1.551	117	43	47
Net Debt ¹	772	612.7	216.1	131.4	246.9	135	115	62
Reference price ²	372.80	56.00	13.56	20.20	19.50	17.20	17.20	17.20
Nbr of stocks (in thousands)	318	3,812	35,062	35,062	35,062	34,882	-	-
Announcement Date	18/02/22	17/02/23	16/02/24	28/02/25	26/02/26	-	-	-

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.($)
BORGESTAD ASA	5.17x	0.67x	5.7x	-	64.77M
VINGROUP	65.15x	-	-	-	69.9B
SUN HUNG KAI PROPERTIES LIMITED	12.5x	4.38x	11.24x	3.85%	39.6B
MITSUBISHI ESTATE CO., LTD.	18.33x	4.01x	16.12x	1.34%	28.21B
EMAAR PROPERTIES	5.68x	0.75x	1.56x	8.71%	27.62B
MITSUI FUDOSAN CO., LTD.	14.35x	3.14x	15.02x	2.44%	26.41B
CHINA RESOURCES LAND LIMITED	8.02x	1.47x	8.22x	4.41%	26.72B
CK ASSET HOLDINGS LIMITED	10.23x	2.01x	7.74x	4.1%	20.57B
VINHOMES	8.43x	2.96x	6.93x	-.--%	20.18B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	13.05x	6.39x	16.81x	1.67%	18.65B
Average	16.09x	2.86x	9.93x	3.32%	27.79B
Weighted average by Cap.	24.97x	3.12x	10.44x	3.5%