|
Market Closed -
Oslo Bors
19:45:00 29/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 157.40 NOK | -0.38% |
|
+11.00% | -21.06% |
| 02:13pm | Borregaard Signs Long-term Power Supply Deal With Statkraft | MT |
| 12:25pm | SB1 Markets raises price target for Borregaard to NOK 185 (180), reiterates buy | FW |
Company Valuation: Borregaard ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 22,108 | 15,138 | 17,064 | 18,158 | 19,886 | 15,744 | - | - |
| Change | - | -31.53% | 12.72% | 6.41% | 9.51% | -20.83% | - | - |
| Enterprise Value (EV) 1 | 23,525 | 16,974 | 18,855 | 20,398 | 21,976 | 17,691 | 17,509 | 17,115 |
| Change | - | -27.85% | 11.08% | 8.18% | 7.73% | -19.5% | -1.03% | -2.25% |
| P/E | 31.9x | 17x | 19.7x | 22.1x | 32.1x | 29x | 15.5x | 14.2x |
| PBR | 5.26x | 3.44x | 3.51x | 3.6x | 3.36x | 2.67x | 2.37x | 2.16x |
| PEG | - | 0.6x | -7.35x | -4.18x | -1.3x | -2.3x | 0.2x | 1.59x |
| Capitalization / Revenue | 3.81x | 2.2x | 2.39x | 2.38x | 2.58x | 2.02x | 1.93x | 1.85x |
| EV / Revenue | 4.05x | 2.47x | 2.64x | 2.68x | 2.85x | 2.27x | 2.14x | 2.01x |
| EV / EBITDA | 17.1x | 10.3x | 10.6x | 10.9x | 11.7x | 9.39x | 8.53x | 7.86x |
| EV / EBIT | 24.7x | 14.3x | 14.6x | 15.9x | 17.1x | 13.8x | 12.2x | 11.1x |
| EV / FCF | 32.2x | 62.6x | 21x | 57.1x | 39x | 16.9x | 29.5x | 20.5x |
| FCF Yield | 3.1% | 1.6% | 4.75% | 1.75% | 2.56% | 5.93% | 3.39% | 4.87% |
| Dividend per Share 2 | 2.75 | 3.25 | 3.75 | 4.25 | 4.75 | 3.333 | 5.42 | 6.111 |
| Rate of return | 1.24% | 2.14% | 2.19% | 2.33% | 2.38% | 2.11% | 3.43% | 3.87% |
| EPS 2 | 6.95 | 8.95 | 8.71 | 8.25 | 6.22 | 5.45 | 10.19 | 11.1 |
| Distribution rate | 39.6% | 36.3% | 43.1% | 51.5% | 76.4% | 61.2% | 53.2% | 55% |
| Net sales 1 | 5,805 | 6,881 | 7,132 | 7,617 | 7,713 | 7,776 | 8,167 | 8,523 |
| EBITDA 1 | 1,372 | 1,643 | 1,781 | 1,874 | 1,878 | 1,884 | 2,053 | 2,177 |
| EBIT 1 | 952 | 1,186 | 1,291 | 1,283 | 1,287 | 1,283 | 1,438 | 1,538 |
| Net income 1 | 692 | 892 | 870 | 823 | 620 | 520.3 | 1,016 | 1,105 |
| Net Debt 1 | 1,417 | 1,836 | 1,791 | 2,240 | 2,090 | 1,947 | 1,766 | 1,371 |
| Reference price 2 | 222.00 | 152.00 | 171.40 | 182.40 | 199.40 | 158.00 | 158.00 | 158.00 |
| Nbr of stocks (in thousands) | 99,585 | 99,594 | 99,556 | 99,551 | 99,728 | 99,645 | - | - |
| Announcement Date | 03/02/22 | 02/02/23 | 31/01/24 | 29/01/25 | 04/02/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.99x | 2.27x | 9.39x | 2.11% | 1.7B | |
| 38.69x | 5.23x | 21.32x | 1% | 81.97B | |
| 33.88x | 5.12x | 21.89x | 1.89% | 43.56B | |
| 23.93x | 2.84x | 14.86x | 2.19% | 34.08B | |
| 15.25x | 1.58x | 8.76x | 2.75% | 33.22B | |
| 39.49x | 7.1x | 18.82x | 1.57% | 32.33B | |
| 14.66x | 1.4x | 8.66x | 2.17% | 26B | |
| 39.41x | 9.55x | 29.29x | 2.25% | 23.83B | |
| 26.04x | 2.81x | 11.41x | 1.72% | 18.73B | |
| 7.99x | 2.25x | 4.48x | 3.28% | 16.84B | |
| Average | 26.83x | 4.01x | 14.89x | 2.09% | 31.23B | |
| Weighted average by Cap. | 29.58x | 4.45x | 17.09x | 1.86% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- BRG Stock
- Valuation Borregaard ASA
Select your edition
All financial news and data tailored to specific country editions
