|
Market Closed -
Oslo Bors
18:45:00 09/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 34.95 NOK | +1.90% |
|
-0.99% | -37.03% |
| 10-02 | SEB cuts price target for Elopak to 42 Norwegian kroner (49), reiterates buy | FW |
| 09-09 | Elopak ASA (OB:ELO) commences an Equity Buyback Plan, under the authorization approved on May 13, 2026. | CI |
Company Valuation: Elopak ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 723.2 | 639.2 | 721.1 | 1,030 | 1,263 | 876.5 | - | - |
| Change | - | -11.61% | 12.8% | 42.84% | 22.61% | -30.59% | - | - |
| Enterprise Value (EV) 1 | 964 | 1,031 | 1,054 | 1,399 | 1,628 | 1,274 | 1,239 | 1,189 |
| Change | - | 6.92% | 2.22% | 32.82% | 16.36% | -21.79% | -2.75% | -4.02% |
| P/E | 20.7x | 59.4x | 10.7x | 16.7x | 20.4x | 12.4x | 11.3x | 9.39x |
| PBR | 2.69x | 2.46x | 2.36x | 3.01x | 3.73x | 2.4x | 2.16x | 1.85x |
| PEG | - | -0.9x | 0x | -2.09x | - | 0.9x | 1.1x | 0.5x |
| Capitalization / Revenue | 0.77x | 0.62x | 0.64x | 0.89x | 1.05x | 0.7x | 0.67x | 0.63x |
| EV / Revenue | 1.03x | 1.01x | 0.93x | 1.21x | 1.35x | 1.02x | 0.95x | 0.85x |
| EV / EBITDA | 7.97x | 8.63x | 6.17x | 7.95x | 8.82x | 6.98x | 6.24x | 5.37x |
| EV / EBIT | 15x | 18.6x | 9.62x | 12.8x | 14.1x | 11.6x | 10.2x | 8.31x |
| EV / FCF | 26.9x | -10.2x | 8.41x | 45.4x | 19.1x | 18.3x | 14.7x | 12.8x |
| FCF Yield | 3.72% | -9.79% | 11.9% | 2.2% | 5.25% | 5.46% | 6.81% | 7.82% |
| Dividend per Share 2 | 0.0746 | 0.0785 | 0.1286 | 0.13 | 0.132 | 0.145 | 0.155 | 0.19 |
| Rate of return | 2.78% | 3.3% | 4.8% | 3.39% | 2.81% | 4.44% | 4.75% | 5.82% |
| EPS 2 | 0.13 | 0.04 | 0.25 | 0.23 | 0.23 | 0.2625 | 0.29 | 0.3475 |
| Distribution rate | 57.4% | 196% | 51.4% | 56.5% | 57.4% | 55.2% | 53.4% | 54.7% |
| Net sales 1 | 940.2 | 1,024 | 1,132 | 1,157 | 1,206 | 1,251 | 1,310 | 1,400 |
| EBITDA 1 | 120.9 | 119.4 | 170.9 | 176.1 | 184.7 | 182.5 | 198.5 | 221.2 |
| EBIT 1 | 64.47 | 55.48 | 109.5 | 109.2 | 115.3 | 110 | 121.2 | 143 |
| Net income 1 | 33.81 | 10.86 | 67.06 | 60.91 | 61.56 | 72.32 | 75.8 | 92.5 |
| Net Debt 1 | 240.8 | 391.5 | 332.5 | 369.5 | 365.5 | 397 | 362 | 312.2 |
| Reference price 2 | 2.686 | 2.374 | 2.681 | 3.830 | 4.701 | 3.263 | 3.263 | 3.263 |
| Nbr of stocks (in thousands) | 269,219 | 269,213 | 268,952 | 268,893 | 268,631 | 268,646 | - | - |
| Announcement Date | 23/02/22 | 21/02/23 | 15/02/24 | 11/02/25 | 10/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.43x | 1.02x | 6.98x | 4.44% | 981M | |
| 23.83x | 1.08x | 7.03x | 4.44% | 21.63B | |
| 23.67x | 2.36x | 11.32x | 2.31% | 20.41B | |
| 26.75x | 1.06x | 8.11x | 5.59% | 17.01B | |
| 20.31x | 2.32x | 9.5x | 1.84% | 6.26B | |
| 18.88x | 2.24x | 13.37x | 2.9% | 5.04B | |
| 12.04x | 1.14x | 6.61x | 4.47% | 4.74B | |
| -74.43x | 0.84x | 8.03x | 2.15% | 4.6B | |
| 18.97x | 1.33x | 8.63x | 2.59% | 3.87B | |
| 5.66x | 1.22x | 8.64x | 1.96% | 3.17B | |
| Average | 8.81x | 1.46x | 8.82x | 3.27% | 8.77B | |
| Weighted average by Cap. | 17.04x | 1.53x | 8.94x | 3.6% |
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
- ELO Stock
- Valuation Elopak ASA
Select your edition
All financial news and data tailored to specific country editions
