|
Market Closed -
Oslo Bors
19:45:00 28/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 138.00 NOK | +1.47% |
|
+3.60% | -22.03% |
| 10-22 | SB1 upgrades Multiconsult to Buy, positive on merger with Rejlers | FW |
| 10-20 | Rejlers, Multiconsult Shareholders Consent to Merger | MT |
Company Valuation: Multiconsult ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,216 | 3,797 | 3,328 | 5,440 | 4,765 | 3,804 | - | - |
| Change | - | -9.94% | -12.36% | 63.48% | -12.4% | -20.17% | - | - |
| Enterprise Value (EV) 1 | 5,070 | 4,448 | 3,500 | 5,560 | 6,191 | 4,992 | 4,865 | 4,793 |
| Change | - | -12.27% | -21.32% | 58.89% | 11.33% | -19.36% | -2.54% | -1.47% |
| P/E | 18x | 12.6x | 10.7x | 13.2x | 19.2x | 13x | 10.3x | 9.55x |
| PBR | 4.97x | 3.86x | 3.17x | 4.45x | 4.11x | 2.53x | 2.29x | 2.11x |
| PEG | - | 0.5x | 2.37x | 0.4x | -0.5x | 0.9x | 0.4x | 1.24x |
| Capitalization / Revenue | 1.11x | 0.91x | 0.69x | 1.01x | 0.84x | 0.64x | 0.6x | 0.57x |
| EV / Revenue | 1.33x | 1.06x | 0.73x | 1.03x | 1.09x | 0.83x | 0.76x | 0.71x |
| EV / EBITDA | 9.34x | 7.29x | 5.33x | 7.26x | 9.57x | 7.21x | 6.02x | 5.68x |
| EV / EBIT | 14.5x | 11x | 8.57x | 10.8x | 15.9x | 11.8x | 9.05x | 8.43x |
| EV / FCF | 12.1x | 8.56x | 10.8x | 9.66x | 35.7x | 7.62x | 11.8x | 11.6x |
| FCF Yield | 8.24% | 11.7% | 9.27% | 10.4% | 2.8% | 13.1% | 8.47% | 8.63% |
| Dividend per Share 2 | 6 | 9 | 8 | 10 | 5 | 6.472 | 8.338 | 9.248 |
| Rate of return | 3.85% | 6.47% | 6.45% | 5.03% | 2.82% | 4.69% | 6.04% | 6.7% |
| EPS 2 | 8.67 | 11.06 | 11.56 | 15.11 | 9.22 | 10.59 | 13.42 | 14.46 |
| Distribution rate | 69.2% | 81.4% | 69.2% | 66.2% | 54.2% | 61.1% | 62.1% | 64% |
| Net sales 1 | 3,804 | 4,189 | 4,802 | 5,384 | 5,657 | 5,984 | 6,392 | 6,718 |
| EBITDA 1 | 542.8 | 610.2 | 656.3 | 765.4 | 646.8 | 692.8 | 808 | 844.2 |
| EBIT 1 | 348.9 | 403.1 | 408.2 | 516.6 | 389.8 | 424.6 | 537.6 | 568.8 |
| Net income 1 | 234.7 | 303 | 318.1 | 416.5 | 253 | 292 | 370.1 | 398 |
| Net Debt 1 | 853.6 | 650.9 | 171.9 | 120.4 | 1,425 | 1,188 | 1,061 | 989.5 |
| Reference price 2 | 156.00 | 139.00 | 124.00 | 199.00 | 177.00 | 138.00 | 138.00 | 138.00 |
| Nbr of stocks (in thousands) | 27,026 | 27,316 | 26,836 | 27,337 | 26,922 | 27,565 | - | - |
| Announcement Date | 10/02/22 | 08/02/23 | 06/02/24 | 11/02/25 | 10/02/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.84x | 0.83x | 7.13x | 4.76% | 402M | |
| 49.96x | 2.32x | 22.11x | 0.08% | 87.02B | |
| 12.07x | 1.03x | 5.68x | 4.83% | 67.08B | |
| 24.64x | 1.92x | 19.21x | 1.16% | 53.16B | |
| 25.35x | 3.1x | 17.2x | 0.26% | 45.01B | |
| 51.08x | 4.06x | 25.61x | 1.9% | 39.24B | |
| 26.32x | 0.66x | 10.8x | 2.36% | 31.96B | |
| 19.96x | 1.39x | 12.85x | 0.23% | 29.39B | |
| 5.28x | 0.34x | 6.68x | 5.33% | 28.38B | |
| 21.83x | 0.41x | 6.5x | 2.81% | 27.2B | |
| Average | 24.93x | 1.61x | 13.38x | 2.37% | 40.88B | |
| Weighted average by Cap. | 28.83x | 1.85x | 15.16x | 1.93% |
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
- MULTI Stock
- Valuation Multiconsult ASA
Select your edition
All financial news and data tailored to specific country editions
