Valuation Borgestad ASA London S.E.

Stocks

Market Closed - London S.E. Other stock markets 20:04:03 17/05/2018 +04			After hours 18:20:00
60.00 ^NOK	-96.55%		16.20	-73.00%

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

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	561	-	-
Change	-	80%	122.71%	48.97%	-3.47%	-17.95%	-	-
Enterprise Value (EV) ¹	890.6	826.2	691.5	839.7	930.6	713	687	654
Change	-	-7.23%	-16.3%	21.42%	10.83%	-23.38%	-3.65%	-4.8%
P/E	-28.2x	-1.65x	-3.08x	15.7x	-488x	5.13x	4.41x	4.42x
PBR	-	-	-	-	-	-	-	-
PEG	-	-0x	0x	-0x	5x	-0x	0.3x	-16.04x
Capitalization / Revenue	0.13x	0.23x	0.42x	0.61x	0.61x	0.51x	0.49x	0.48x
EV / Revenue	0.94x	0.89x	0.61x	0.72x	0.83x	0.65x	0.6x	0.56x
EV / EBITDA	11.4x	16x	5.93x	6.04x	7.8x	6.66x	5.92x	5.45x
EV / EBIT	19.8x	-11.7x	7.39x	8.05x	11.7x	10.5x	8.81x	8.07x
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	16.00	16.00	16.00
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

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.($)
SUN HUNG KAI PROPERTIES LIMITED	14.57x	4.57x	12.51x	3.43%	42.03B
EMAAR PROPERTIES	6.34x	0.83x	1.67x	7.96%	30.22B
MITSUBISHI ESTATE CO., LTD.	21.22x	4.24x	17.8x	1.2%	28.84B
CHINA RESOURCES LAND LIMITED	7.78x	1.4x	7x	4.58%	28.02B
MITSUI FUDOSAN CO., LTD.	14.77x	3.11x	15.35x	2.37%	24.59B
ALPHA DHABI HOLDING	16x	1.02x	6.74x	2.33%	22.21B
SUMITOMO REALTY & DEVELOPMENT CO., LTD.	15.02x	6.61x	18.76x	1.26%	19.77B
CK ASSET HOLDINGS LIMITED	9.13x	2.2x	7.56x	4.07%	19.94B
Average	13.10x	3.00x	10.92x	3.4%	26.95B
Weighted average by Cap.	13.13x	3.03x	10.83x	3.54%