|
Real-time
Oslo Bors
17:12:12 28/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 124.60 NOK | +1.96% |
|
+4.53% | +37.38% |
| 10-26 | Endúr Unit to Acquire Norway-based Mechanical Steel Contractor Notech | MT |
| 10-19 | Endúr Unit Wins River Maintenance Dredging Contract in Sweden | MT |
Company Valuation: Endúr ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 939.6 | 1,239 | 2,550 | 4,556 | 6,249 | - | - |
| Change | - | - | 105.84% | 78.68% | 37.17% | - | - |
| Enterprise Value (EV) 1 | 939.6 | 1,239 | 3,344 | 4,835 | 6,786 | 6,321 | 5,757 |
| Change | - | - | 169.98% | 44.57% | 40.36% | -6.84% | -8.92% |
| P/E | - | - | 59.8x | 33x | 22.6x | 18.8x | 16.4x |
| PBR | - | - | 2.07x | 1.89x | 2.43x | 2.2x | 1.99x |
| PEG | - | - | - | 0x | 0.2x | 0.9x | 1.1x |
| Capitalization / Revenue | - | - | 0.91x | 0.71x | 0.77x | 0.71x | 0.67x |
| EV / Revenue | - | - | 1.2x | 0.75x | 0.83x | 0.72x | 0.62x |
| EV / EBITDA | - | - | 9x | 7.34x | 7.95x | 6.78x | 5.83x |
| EV / EBIT | - | - | 22.3x | 14.9x | 15.5x | 12.2x | 9.97x |
| EV / FCF | - | - | 7.68x | 4.97x | 17.8x | 11.2x | 7.08x |
| FCF Yield | - | - | 13% | 20.1% | 5.61% | 8.92% | 14.1% |
| Dividend per Share 2 | - | - | - | 0.8 | 1.178 | 1.824 | 2.093 |
| Rate of return | - | - | - | 0.88% | 0.96% | 1.49% | 1.71% |
| EPS 2 | - | - | 1.16 | 2.75 | 5.413 | 6.488 | 7.44 |
| Distribution rate | - | - | - | 29.1% | 21.8% | 28.1% | 28.1% |
| Net sales 1 | - | - | 2,787 | 6,420 | 8,142 | 8,841 | 9,340 |
| EBITDA 1 | - | - | 371.6 | 658.8 | 853.8 | 932.9 | 987.7 |
| EBIT 1 | - | - | 150 | 325.5 | 437.1 | 516.9 | 577.4 |
| Net income 1 | -68.9 | -27.2 | 47 | 137.3 | 274.4 | 332.3 | 382.7 |
| Net Debt 1 | - | - | 794.4 | 279 | 536.8 | 72.69 | -491.3 |
| Reference price 2 | 34.45 | 38.00 | 69.40 | 90.70 | 122.20 | 122.20 | 122.20 |
| Nbr of stocks (in thousands) | 27,275 | 32,595 | 36,738 | 50,226 | 51,135 | - | - |
| Announcement Date | 25/02/22 | 22/02/24 | 10/02/25 | 26/02/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 22.57x | 0.83x | 7.95x | 0.96% | 670M | |
| 12.85x | 0.66x | 4.95x | 2.75% | 39.09B | |
| 19.44x | 3x | 12.03x | - | 25.99B | |
| 9.85x | 1.07x | 6.04x | 3.55% | 23.05B | |
| 4.66x | 0.21x | 1.09x | 8.11% | 13.14B | |
| 11.48x | 1.27x | 8.7x | -.--% | 12.24B | |
| 15.11x | 1.04x | 8.05x | 0.48% | 10.55B | |
| 26.14x | 2.98x | 17.96x | 2.69% | 5.97B | |
| 25.58x | 0.68x | 8.84x | -.--% | 5.04B | |
| 11.43x | 0.62x | 6.04x | 2.78% | 4.8B | |
| Average | 15.91x | 1.24x | 8.16x | 2.37% | 14.05B | |
| Weighted average by Cap. | 13.88x | 1.30x | 7.38x | 2.89% |
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
- ENDUR Stock
- Valuation Endúr ASA
Select your edition
All financial news and data tailored to specific country editions
