Company Valuation: Interoil Exploration and Production ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024
Market Cap 1 31.55 23.52 18.03 18.15 11.91 3.416
Change - -25.44% -23.35% 0.67% -34.37% -71.32%
Enterprise Value (EV) 1 70.82 47.85 39.04 39.56 39.16 40.59
Change - -32.44% -18.4% 1.33% -1.01% 3.64%
P/E Ratio -3.46x -1.66x -9.9x -9.24x -0.84x -0.2x
PBR -3.71x -3.9x -4.29x -6.1x -0.71x -0.11x
PEG - 0.39x 0.1x - -0x -0x
Capitalization / Revenue 1.85x 2.63x 1.42x 0.96x 0.62x 0.2x
EV / Revenue 4.15x 5.35x 3.08x 2.08x 2.04x 2.41x
EV / EBITDA 12.3x -665x 8.13x 6.16x 63.6x -8.77x
EV / EBIT -19.6x -6.35x 133x 14.8x -7.33x -3.43x
EV / FCF 98.8x -16.5x 10.9x 30.2x 6.91x 175x
FCF Yield 1.01% -6.07% 9.14% 3.31% 14.5% 0.57%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -0.9403 -0.9 -0.1 -0.1 -0.7074 -0.8529
Distribution rate - - - - - -
Net sales 1 17.07 8.95 12.66 19 19.21 16.81
EBITDA 1 5.742 -0.072 4.802 6.423 0.616 -4.626
EBIT 1 -3.61 -7.532 0.293 2.678 -5.342 -11.84
Net income 1 -7.641 -13.79 -1.463 -0.664 -14.3 -17.17
Net Debt 1 39.27 24.33 21.01 21.41 27.25 37.17
Reference price 2 3.2566 1.4972 0.9898 0.9237 0.5917 0.1697
Nbr of stocks (in thousands) 9,687 15,711 18,216 19,652 20,134 20,134
Announcement Date 05/06/20 25/06/21 28/04/22 30/04/23 08/05/24 13/06/25
1USD in Million2USD
Estimates

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 5.03M
6.01x1.73x2.77x7.55% 156B
11.63x2.19x5.03x2.89% 143B
11.35x3.16x5.99x3.94% 94.47B
7.74x2.61x4.3x3.02% 72.78B
7.5x2.5x4.04x1.81% 56.24B
11.53x3.47x4.85x2.26% 54.05B
8.76x1.34x4.56x2.17% 52.91B
8.9x2.36x4.6x2.6% 52.26B
11.16x3.13x4.58x7.15% 41.88B
Average 9.40x 2.50x 4.53x 3.71% 72.35B
Weighted average by Cap. 9.22x 2.38x 4.41x 4.09%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. IOX Stock
  4. Valuation Interoil Exploration and Production ASA
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!