|
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 17.20 NOK | +1.18% |
|
+5.20% | -11.79% |
| 06-01 | Purchase price in Borgestad buyback offer fixed to NOK 17 per share | RE |
| 05-27 | Borgestad: initiation of offer to buy back own shares | RE |
Company Valuation: Borgestad ASA
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 | 596.1 | - | - |
| Change | - | 80% | 122.71% | 48.97% | -3.47% | -12.82% | - | - |
| Enterprise Value (EV) 1 | 890.6 | 826.2 | 691.5 | 839.7 | 930.6 | 748.1 | 722.1 | 689.1 |
| Change | - | -7.23% | -16.3% | 21.42% | 10.83% | -19.62% | -3.48% | -4.57% |
| P/E | -28.2x | -1.65x | -3.08x | 15.7x | -488x | 5.45x | 4.68x | 4.7x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | -0x | 0x | -0x | 5x | -0x | 0.3x | -17.06x |
| Capitalization / Revenue | 0.13x | 0.23x | 0.42x | 0.61x | 0.61x | 0.54x | 0.52x | 0.51x |
| EV / Revenue | 0.94x | 0.89x | 0.61x | 0.72x | 0.83x | 0.68x | 0.63x | 0.59x |
| EV / EBITDA | 11.4x | 16x | 5.93x | 6.04x | 7.8x | 6.99x | 6.22x | 5.74x |
| EV / EBIT | 19.8x | -11.7x | 7.39x | 8.05x | 11.7x | 11x | 9.26x | 8.51x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -13.2 | -34 | -4.4 | 1.29 | -0.04 | 3.12 | 3.63 | 3.62 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 944.1 | 933.3 | 1,141 | 1,169 | 1,126 | 1,101 | 1,139 | 1,174 |
| EBITDA 1 | 78.28 | 51.51 | 116.6 | 139.1 | 119.2 | 107 | 116 | 120 |
| EBIT 1 | 45.01 | -70.6 | 93.56 | 104.3 | 79.4 | 68 | 78 | 81 |
| Net income 1 | -4.17 | -130.1 | -36 | 45.23 | -1.551 | 109 | 30 | 35 |
| Net Debt 1 | 772 | 612.7 | 216.1 | 131.4 | 246.9 | 152 | 126 | 93 |
| Reference price 2 | 372.80 | 56.00 | 13.56 | 20.20 | 19.50 | 17.00 | 17.00 | 17.00 |
| Nbr of stocks (in thousands) | 318 | 3,812 | 35,062 | 35,062 | 35,062 | 35,062 | - | - |
| Announcement Date | 18/02/22 | 17/02/23 | 16/02/24 | 28/02/25 | 26/02/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 5.45x | 0.68x | 6.99x | - | 60.59M | |
| 14.61x | 4.64x | 12.62x | 3.45% | 41.83B | |
| 22.44x | 4.38x | 18.41x | 1.13% | 30.66B | |
| 6.02x | 0.72x | 1.46x | 8.38% | 28.73B | |
| 7.85x | 1.4x | 7.03x | 4.54% | 28.24B | |
| 15.25x | 3.16x | 15.58x | 2.3% | 25.54B | |
| 15.45x | 0.98x | 6.51x | 2.41% | 21.45B | |
| 16.17x | 6.85x | 19.41x | 1.17% | 21.41B | |
| 9.06x | 2.2x | 7.56x | 4.1% | 19.77B | |
| Average | 12.48x | 2.78x | 10.62x | 3.44% | 24.19B | |
| Weighted average by Cap. | 13.51x | 3.13x | 11.19x | 3.51% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
- Stock Market
- Stocks
- BOR Stock
- Valuation Borgestad ASA
Select your edition
All financial news and data tailored to specific country editions
