|
Market Closed -
CBOE
18:20:00 07/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 1.998 NOK | -2.77% |
|
-1.67% | -8.34% |
| 09-30 | Nel Unit Bags $7 Million Additional Orders for Electrolyzer Stacks | MT |
| 09-29 | SB1 Markets cuts its price target for Nel to 0.30 Norwegian kroner (0.50), reiterates sell | FW |
Company Valuation: Nel ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 22,213 | 21,654 | 11,513 | 4,518 | 4,103 | 3,661 | - | - |
| Change | - | -2.51% | -46.83% | -60.75% | -9.2% | -10.75% | - | - |
| Enterprise Value (EV) 1 | 19,513 | 21,654 | 8,172 | 2,903 | 2,718 | 2,530 | 3,000 | 3,205 |
| Change | - | 10.97% | -62.26% | -64.48% | -6.35% | -6.92% | 18.57% | 6.85% |
| P/E | -13.2x | -18.2x | -13.3x | -18x | -3.19x | -6.1x | -9.55x | -13.2x |
| PBR | 4.38x | - | 1.84x | 0.91x | 1.02x | 1.04x | 1.1x | 1.31x |
| PEG | - | 0.5x | 0.4x | 0.3x | -0x | 0.1x | 0.3x | 0.5x |
| Capitalization / Revenue | 27.8x | 21.8x | 6.49x | 3.02x | 3.73x | 4.88x | 2.67x | 2.34x |
| EV / Revenue | 24.5x | 21.8x | 4.61x | 1.94x | 2.47x | 3.37x | 2.19x | 2.05x |
| EV / EBITDA | -41.1x | -27.8x | -17.2x | -16.8x | -9.89x | -5.77x | -15.5x | -25.1x |
| EV / EBIT | -33.5x | -16.9x | -11.7x | -7.45x | -1.99x | -4.04x | -7.33x | -10.9x |
| EV / FCF | -23.6x | - | -5.8x | -3.52x | -5x | -5.85x | -6.23x | -21.9x |
| FCF Yield | -4.24% | - | -17.2% | -28.4% | -20% | -17.1% | -16.1% | -4.57% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -1.15 | -0.76 | -0.52 | -0.15 | -0.7 | -0.3264 | -0.2087 | -0.1515 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 798 | 993.6 | 1,773 | 1,495 | 1,100 | 750 | 1,371 | 1,564 |
| EBITDA 1 | -475.2 | -779.9 | -473.7 | -172.9 | -274.8 | -438.5 | -193.2 | -127.7 |
| EBIT 1 | -582.9 | -1,279 | -699.5 | -389.4 | -1,365 | -626.2 | -409.3 | -295.3 |
| Net income 1 | -1,667 | -1,171 | -855.2 | -244.3 | -1,265 | -555.1 | -350 | -246.7 |
| Net Debt 1 | -2,700 | - | -3,341 | -1,616 | -1,384 | -1,131 | -661.5 | -456.1 |
| Reference price 2 | 15.210 | 13.855 | 6.890 | 2.704 | 2.232 | 1.992 | 1.992 | 1.992 |
| Nbr of stocks (in thousands) | 1,460,396 | 1,562,907 | 1,670,907 | 1,670,907 | 1,838,040 | 1,838,040 | - | - |
| Announcement Date | 16/02/22 | 28/02/23 | 28/02/24 | 26/02/25 | 26/02/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 33.54x | 2.65x | 17.18x | 1.36% | 142B | |
| 20.38x | 1.13x | 8.35x | 0.88% | 28.79B | |
| 12.52x | 1.61x | 8.65x | 1.88% | 25.35B | |
| 10.29x | 3.4x | 6.51x | -.--% | 19.32B | |
| 17.3x | 4.06x | 14.08x | 3.81% | 14.84B | |
| 23.34x | 2.79x | 13.24x | -.--% | 13.37B | |
| -14.06x | 0.99x | 24.54x | -.--% | 12.64B | |
| 17.84x | 1.11x | 9.29x | 1.5% | 9.69B | |
| -7.3x | 1.39x | 12.88x | -.--% | 7.56B | |
| Average | 12.65x | 2.13x | 12.75x | 1.05% | 30.4B | |
| Weighted average by Cap. | 23.30x | 2.36x | 14.29x | 1.23% |
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
- NEL Stock
- NELo Stock
- Valuation Nel ASA
Select your edition
All financial news and data tailored to specific country editions
