|
Market Closed -
Oslo Bors
18:45:00 10/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 101.20 NOK | -0.39% |
|
+3.79% | +27.78% |
| 09-03 | Klaveness Combination Carriers' Majority Shareholder Trims Stake | MT |
| 09-02 | Klaveness Combination Carriers' Majority Shareholder Plans 10% Stake Sale | MT |
Company Valuation: Klaveness Combination Carriers ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 285.1 | 346.3 | 518.4 | 394.9 | 467.9 | 654.7 | - | - |
| Change | - | 21.46% | 49.67% | -23.82% | 18.48% | 39.93% | - | - |
| Enterprise Value (EV) 1 | 586 | 600.9 | 697.2 | 563.1 | 687.3 | 939.7 | 901.6 | 868.2 |
| Change | - | 2.55% | 16.03% | -19.23% | 22.04% | 36.73% | -4.05% | -3.7% |
| P/E | 11.7x | 5.71x | 5.64x | 4.85x | 14.1x | 7.64x | 9.71x | 10.5x |
| PBR | 1.04x | 1.16x | 1.43x | 1.1x | 1.28x | 1.67x | 1.67x | 1.7x |
| PEG | - | 0x | 0.2x | -0.4x | -0.2x | 0x | -0.5x | -1.33x |
| Capitalization / Revenue | 2.46x | 2.1x | 2.63x | 2.06x | 3.24x | 2.59x | 2.68x | 2.66x |
| EV / Revenue | 5.06x | 3.65x | 3.54x | 2.93x | 4.76x | 3.71x | 3.69x | 3.53x |
| EV / EBITDA | 8.73x | 5.62x | 5.17x | 4.45x | 8.62x | 6.13x | 6.56x | 6.73x |
| EV / EBIT | 15.3x | 7.95x | 6.76x | 5.86x | 15.3x | 8.97x | 10.4x | 11.1x |
| EV / FCF | -8x | 6.28x | 5.12x | 5.22x | -403x | 117x | 8.43x | 9.44x |
| FCF Yield | -12.5% | 15.9% | 19.5% | 19.1% | -0.25% | 0.85% | 11.9% | 10.6% |
| Dividend per Share 2 | 0.22 | 0.81 | 1.25 | 1.05 | 0.285 | 1.308 | 1.058 | 1.023 |
| Rate of return | 4.04% | 12.2% | 14.6% | 16% | 3.61% | 11.8% | 9.58% | 9.27% |
| EPS 2 | 0.464 | 1.16 | 1.52 | 1.35 | 0.56 | 1.444 | 1.137 | 1.047 |
| Distribution rate | 47.4% | 69.8% | 82.2% | 77.8% | 50.9% | 90.5% | 93% | 97.8% |
| Net sales 1 | 115.9 | 164.6 | 196.8 | 191.9 | 144.4 | 253.1 | 244.1 | 246.1 |
| EBITDA 1 | 67.1 | 107 | 134.9 | 126.5 | 79.77 | 153.2 | 137.4 | 129 |
| EBIT 1 | 38.4 | 75.61 | 103.1 | 96.07 | 45.02 | 104.8 | 86.5 | 78.11 |
| Net income 1 | 22.6 | 60.87 | 86.9 | 81.41 | 33.41 | 85.84 | 67.49 | 61.91 |
| Net Debt 1 | 300.8 | 254.6 | 178.9 | 168.2 | 219.4 | 285 | 246.9 | 213.5 |
| Reference price 2 | 5.45 | 6.62 | 8.58 | 6.55 | 7.89 | 11.04 | 11.04 | 11.04 |
| Nbr of stocks (in thousands) | 52,332 | 52,332 | 60,418 | 60,284 | 59,290 | 59,318 | - | - |
| Announcement Date | 18/02/22 | 16/02/23 | 16/02/24 | 14/02/25 | 13/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.64x | 3.71x | 6.13x | 11.85% | 655M | |
| 6.5x | 1.17x | 3.55x | 7.27% | 16.08B | |
| 11.38x | 1.83x | 6.11x | 7.21% | 7.76B | |
| 46.4x | 17.92x | 24.77x | 1.93% | 5.3B | |
| 10.59x | - | - | - | 4.8B | |
| 5.65x | 0.83x | 2.45x | 6.79% | 3.54B | |
| 9.83x | 2.81x | 8.06x | 8.88% | 3.6B | |
| 7.23x | 3.46x | 5.55x | 12.19% | 3.48B | |
| 5.12x | 2.58x | 3.46x | - | 2.82B | |
| Average | 12.26x | 4.29x | 7.51x | 8.02% | 5.34B | |
| Weighted average by Cap. | 12.27x | 3.76x | 7.09x | 7.16% |
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
- KCC Stock
- Valuation Klaveness Combination Carriers ASA
Select your edition
All financial news and data tailored to specific country editions
