|
Delayed
OTC Markets
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
-.--% | +52.17% |
| 08-28 | Dolphin Drilling Says General Hydrocarbons Moves to Settle $105 Million Arbitration | MT |
| 08-20 | Dolphin Drilling Extends Deepwater Rig Contract with Indian Customer | MT |
Company Valuation: Dolphin Drilling ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,603 | 1,862 | 1,080 | 430 | 713.9 | - | - |
| Change | - | 16.15% | -42.01% | -60.19% | 66.03% | - | - |
| Enterprise Value (EV) 1 | 1,236 | 1,663 | 1,587 | 961.9 | 1,202 | 1,362 | 1,114 |
| Change | - | 34.48% | -4.54% | -39.4% | 24.99% | 13.26% | -18.19% |
| P/E | -2.42x | -13.9x | -1.48x | -0.2x | -18.3x | 9.15x | 3.66x |
| PBR | 1.93x | 1.26x | - | - | 0x | 0.91x | 0.91x |
| PEG | - | 0.2x | -0x | 0x | 0.2x | -0x | 0x |
| Capitalization / Revenue | 7.33x | 2.48x | 1.04x | 0.25x | 0.57x | 0.39x | 0.36x |
| EV / Revenue | 5.65x | 2.22x | 1.54x | 0.57x | 0.96x | 0.75x | 0.57x |
| EV / EBITDA | -2.19x | -19.8x | -4.18x | 7.25x | 8.98x | 2.88x | 1.76x |
| EV / EBIT | -1.92x | 29.3x | -2.59x | -10.7x | -11x | 5.91x | 2.9x |
| EV / FCF | -1.99x | -2.55x | -1.79x | -1.7x | -3.35x | -7.51x | 3.37x |
| FCF Yield | -50.2% | -39.3% | -55.7% | -58.8% | -29.8% | -13.3% | 29.6% |
| Dividend per Share 3 | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - |
| EPS 3 | -162 | -18 | -66 | -1.37 | -0.01 | 0.02 | 0.05 |
| Distribution rate | - | - | - | - | - | - | - |
| Net sales 1 | 218.7 | 749.8 | 1,034 | 1,696 | 1,249 | 1,827 | 1,960 |
| EBITDA 1 | -563.9 | -84.13 | -380.1 | 132.7 | 133.9 | 473.4 | 631.2 |
| EBIT 1 | -642.7 | 56.78 | -613.5 | -89.74 | -109.8 | 230.4 | 384 |
| Net income 1 | -699.7 | -75.71 | -662.4 | -517.4 | -276.6 | 90.94 | 253.6 |
| Net Debt 1 | -367.1 | -199.8 | 507.2 | 531.9 | 488.3 | 647.8 | 400.1 |
| Reference price 3 | 392.7515 | 250.5841 | 97.5998 | 0.2690 | 0.1830 | 0.1830 | 0.1830 |
| Nbr of stocks (in thousands) | 414 | 733 | 973 | 159,241 | 406,758 | - | - |
| Announcement Date | 28/02/23 | 26/02/24 | 25/02/25 | 27/02/26 | - | - | - |
1USD in Million2NOK in Million3USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.18x | 5.37x | 12.13x | 4.35% | 25.12B | |
| 6.85x | 0.83x | 3.27x | 4.88% | 7.12B | |
| 62.1x | 2.86x | 9.27x | 4.8% | 6.66B | |
| 16.75x | 2.55x | 7.25x | -.--% | 5.85B | |
| 22.66x | 2.72x | 11.8x | -.--% | 5.45B | |
| 20.04x | 3.8x | 7.96x | 2.86% | 4.98B | |
| 15.27x | 0.52x | 5.04x | 2.95% | 4.69B | |
| -218.4x | 1.02x | 5.27x | 3.66% | 4.16B | |
| -55.48x | 1.31x | 5.88x | 2.75% | 3.71B | |
| Average | -12.56x | 2.33x | 7.54x | 2.92% | 7.53B | |
| Weighted average by Cap. | 2.53x | 3.25x | 8.91x | 3.39% |
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
- DDRIL Stock
- FOEAY Stock
- Valuation Dolphin Drilling ASA
Select your edition
All financial news and data tailored to specific country editions
