Company Valuation: CodeLab Capital

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 2,883 755.7 303.5 98.24 17.64 33.25
Change - -73.79% -59.84% -67.63% -82.05% 88.51%
Enterprise Value (EV) 1 2,716 728.3 465.2 42.2 -2.48 23.43
Change - -73.18% -36.13% -90.93% -105.88% 1,044.73%
P/E -123x -8.23x -1.94x 3.27x -0.12x -2.23x
PBR 3.42x 1.01x 0.51x 0.74x 0.98x 1.16x
PEG - -0x -0x -0x 0x 0x
Capitalization / Revenue 20.6x 3.62x 1.56x 1.66x 70.7x 3.12x
EV / Revenue 19.4x 3.49x 2.39x 0.71x -9.94x 2.2x
EV / EBITDA 218x -65.7x -7.04x -0.46x 0.02x -1.89x
EV / EBIT -66x -7.73x -3.08x -0.38x 0.02x -1.47x
EV / FCF -69.3x -12.7x -3.73x 1.09x 0.03x 39.7x
FCF Yield -1.44% -7.89% -26.8% 92.1% 3,005% 2.52%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -5.899 -23.08 -39.3 7.553 -22.07 -1.029
Distribution rate - - - - - -
Net sales 1 139.8 208.6 194.6 59.17 0.2494 10.66
EBITDA 1 12.44 -11.08 -66.07 -91.42 -132 -12.41
EBIT 1 -41.17 -94.25 -150.9 -111.6 -136.2 -15.9
Net income 1 -23.46 -91.81 -156.3 30.04 -150.9 -14.88
Net Debt 1 -167.2 -27.33 161.7 -56.03 -20.12 -9.816
Reference price 2 724.900 190.000 76.300 24.700 2.580 2.300
Nbr of stocks (in thousands) 3,977 3,977 3,977 3,977 6,836 14,455
Announcement Date 15/04/21 20/05/22 23/05/23 31/05/24 20/05/25 23/04/26
1NOK in Million2NOK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 8.51M
40.17x9.6x21.16x-.--% 42.48B
91.68x49.83x63.27x0.58% 12.31B
73.81x12.83x50.44x0.7% 5.69B
-66.08x16.79x-109.94x - 4.34B
-6.74x59.99x-6.8x - 2.02B
33.35x - - -.--% 1.5B
-123.12x - - - 1.04B
6.92x - - - 1.01B
Average 6.25x 29.81x 3.63x 0.32% 7.82B
Weighted average by Cap. 40.97x 19.28x 22.06x 0.18%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. CODE Stock
  4. Valuation CodeLab Capital
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!