|
Market Closed -
Oslo Bors
18:45:00 11/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 19.11 NOK | +0.26% |
|
+4.26% | +20.19% |
| 09-11 | Shell Joins Bidders for Norway's 2026 Oil, Gas Exploration Round | MT |
| 09-11 | Norway oil and gas exploration round attracts bids from 21 firms, including Shell | RE |
Company Valuation: DNO ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,158 | 1,222 | 968.2 | 897.6 | 1,545 | 2,006 | - | - |
| Change | - | 5.56% | -20.76% | -7.3% | 72.09% | 29.89% | - | - |
| Enterprise Value (EV) 1 | 1,323 | 834 | 815.2 | 789.1 | 2,431 | 2,523 | 2,467 | 2,449 |
| Change | - | -36.94% | -2.25% | -3.21% | 208.02% | 3.79% | -2.21% | -0.71% |
| P/E | 5.65x | 3.07x | 49.7x | -30.7x | -31.7x | 6.86x | 5.8x | 6.86x |
| PBR | 1.14x | 0.86x | 0.79x | 0.83x | 1.16x | 1.38x | 1.21x | 1.12x |
| PEG | - | 0x | -0.5x | 0x | -0.5x | -0x | 0.3x | -0.4x |
| Capitalization / Revenue | 1.15x | 0.89x | 1.45x | 1.35x | 1.05x | 0.73x | 0.73x | 0.84x |
| EV / Revenue | 1.32x | 0.61x | 1.22x | 1.18x | 1.65x | 0.92x | 0.9x | 1.02x |
| EV / EBITDA | 2.18x | 0.82x | 2.12x | 2.37x | 2.88x | 1.31x | 1.27x | 1.47x |
| EV / EBIT | 4.12x | 1.93x | 3.43x | 5.29x | 4.74x | 1.79x | 1.79x | 2.16x |
| EV / FCF | 2.95x | 2.23x | -9.98x | 13.4x | -86.2x | 5.04x | 9.05x | 13.1x |
| FCF Yield | 33.9% | 44.9% | -10% | 7.45% | -1.16% | 19.8% | 11.1% | 7.64% |
| Dividend per Share 2 | 0.0228 | 0.0696 | 0.0948 | - | - | 0.15 | 0.15 | 0.15 |
| Rate of return | 1.92% | 5.8% | 9.54% | - | - | 7.29% | 7.29% | 7.29% |
| EPS 2 | 0.21 | 0.39 | 0.02 | -0.03 | -0.05 | 0.3 | 0.355 | 0.3 |
| Distribution rate | 10.8% | 17.8% | 474% | - | - | 50% | 42.3% | 50% |
| Net sales 1 | 1,004 | 1,377 | 667.5 | 666.8 | 1,474 | 2,741 | 2,734 | 2,402 |
| EBITDA 1 | 606.9 | 1,020 | 383.8 | 333.2 | 843.6 | 1,923 | 1,938 | 1,665 |
| EBIT 1 | 320.9 | 431.4 | 237.4 | 149.1 | 512.8 | 1,412 | 1,379 | 1,133 |
| Net income 1 | 203.9 | 384.9 | 18.6 | -27.1 | -25.2 | 314.5 | 365.5 | 309 |
| Net Debt 1 | 165 | -388 | -153 | -108.5 | 885.9 | 516.3 | 460.5 | 443 |
| Reference price 2 | 1.187 | 1.199 | 0.993 | 0.921 | 1.584 | 2.058 | 2.058 | 2.058 |
| Nbr of stocks (in thousands) | 975,433 | 1,019,377 | 975,000 | 975,000 | 975,000 | 975,000 | - | - |
| Announcement Date | 10/02/22 | 09/02/23 | 08/02/24 | 06/02/25 | 05/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.86x | 0.92x | 1.31x | 7.29% | 2.01B | |
| 12.97x | 2.47x | 5.62x | 2.47% | 165B | |
| 12.42x | 3.31x | 6.34x | 3.59% | 103B | |
| 8.69x | 2.66x | 4.63x | 2.8% | 77.29B | |
| 9.94x | 1.48x | 4.81x | 1.9% | 61.01B | |
| 7.55x | 2.58x | 4.1x | 1.67% | 61.44B | |
| 9.7x | 2.67x | 5.21x | 2.21% | 57.76B | |
| 12.36x | 3.7x | 5.26x | 2.13% | 57.4B | |
| 12.35x | 3.45x | 5.21x | 5.71% | 44.8B | |
| 12.79x | 4.11x | 6.1x | 1.22% | 33.82B | |
| Average | 10.56x | 2.74x | 4.86x | 3.1% | 66.35B | |
| Weighted average by Cap. | 11.20x | 2.81x | 5.32x | 2.67% |
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
- DNO Stock
- Valuation DNO ASA
Select your edition
All financial news and data tailored to specific country editions
