|
Market Closed -
Oslo Bors
19:45:00 03/11/2026 +04
|
5-day change | 1st Jan Change | ||
| 22.84 NOK | -3.87% |
|
-4.19% | +43.65% |
| 10-30 | UK energy poised for more deals amid high taxes and oil prices | RE |
| 10-30 | ABG Sundal Collier raises target price for DNO to NOK22 (19), reiterates hold - BN | FW |
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 | 2,497 | - | - |
| Change | - | 5.56% | -20.76% | -7.3% | 72.09% | 61.68% | - | - |
| Enterprise Value (EV) 1 | 1,323 | 834 | 815.2 | 789.1 | 2,431 | 2,507 | 2,548 | 2,533 |
| Change | - | -36.94% | -2.25% | -3.21% | 208.02% | 3.16% | 1.62% | -0.59% |
| P/E | 5.65x | 3.07x | 49.7x | -30.7x | -31.7x | 7.76x | 6.35x | 8.05x |
| PBR | 1.14x | 0.86x | 0.79x | 0.83x | 1.16x | 1.69x | 1.45x | 1.33x |
| PEG | - | 0x | -0.5x | 0x | -0.5x | -0x | 0.3x | -0.4x |
| Capitalization / Revenue | 1.15x | 0.89x | 1.45x | 1.35x | 1.05x | 0.75x | 0.86x | 1.02x |
| EV / Revenue | 1.32x | 0.61x | 1.22x | 1.18x | 1.65x | 0.75x | 0.88x | 1.04x |
| EV / EBITDA | 2.18x | 0.82x | 2.12x | 2.37x | 2.88x | 1.02x | 1.23x | 1.53x |
| EV / EBIT | 4.12x | 1.93x | 3.43x | 5.29x | 4.74x | 1.31x | 1.71x | 2.27x |
| EV / FCF | 2.95x | 2.23x | -9.98x | 13.4x | -86.2x | 2.43x | 19.5x | 13.5x |
| FCF Yield | 33.9% | 44.9% | -10% | 7.45% | -1.16% | 41.1% | 5.13% | 7.38% |
| Dividend per Share 2 | 0.0228 | 0.0696 | 0.0948 | - | - | 0.16 | 0.155 | 0.155 |
| Rate of return | 1.92% | 5.8% | 9.54% | - | - | 6.25% | 6.05% | 6.05% |
| EPS 2 | 0.21 | 0.39 | 0.02 | -0.03 | -0.05 | 0.33 | 0.4034 | 0.3182 |
| Distribution rate | 10.8% | 17.8% | 474% | - | - | 48.5% | 38.4% | 48.7% |
| Net sales 1 | 1,004 | 1,377 | 667.5 | 666.8 | 1,474 | 3,332 | 2,900 | 2,438 |
| EBITDA 1 | 606.9 | 1,020 | 383.8 | 333.2 | 843.6 | 2,464 | 2,069 | 1,660 |
| EBIT 1 | 320.9 | 431.4 | 237.4 | 149.1 | 512.8 | 1,910 | 1,492 | 1,115 |
| Net income 1 | 203.9 | 384.9 | 18.6 | -27.1 | -25.2 | 343.5 | 406.9 | 323.7 |
| Net Debt 1 | 165 | -388 | -153 | -108.5 | 885.9 | 10 | 50.5 | 35.5 |
| Reference price 2 | 1.187 | 1.199 | 0.993 | 0.921 | 1.584 | 2.561 | 2.561 | 2.561 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 7.76x | 0.75x | 1.02x | 6.25% | 2.5B | |
| 12.74x | 2.59x | 5.58x | 2.3% | 176B | |
| 12.45x | 3.42x | 6.48x | 3.31% | 111B | |
| 8.75x | 2.79x | 4.69x | 2.6% | 82.82B | |
| 16.41x | 3.81x | 10.11x | 5.69% | 65.58B | |
| 6.64x | 2.4x | 3.73x | 1.73% | 60.7B | |
| 14.46x | 1.97x | 10.18x | 4.66% | 58.33B | |
| 7.43x | 1.31x | 4.11x | 2.03% | 56.69B | |
| 8.95x | 2.5x | 4.84x | 2.28% | 55.92B | |
| 10.41x | 3.3x | 4.7x | 2.17% | 55.93B | |
| Average | 10.60x | 2.48x | 5.54x | 3.3% | 72.57B | |
| Weighted average by Cap. | 11.30x | 2.73x | 5.98x | 2.92% |
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
