Valuation NorAm Drilling Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 19:45:34 25/06/2026 +04			5-day change	1st Jan Change
3.515 ^EUR	+0.29%		-1.98%	+28.28%

06-09	Noram Drilling AS Announces Monthly Cash Distribution for June 2026, Payable on or About June 26, 2026	CI
05-28	NorAm Drilling AS, Q1 2026 Earnings Call, May 28, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	210.5	2,446	1,769	1,449	1,429	1,687	-	-
Change	-	1,061.87%	-27.69%	-18.08%	-1.35%	18.03%	-	-
Enterprise Value (EV) ¹	210.5	2,312	1,641	1,356	1,330	1,623	1,622	1,622
Change	-	998.22%	-29.02%	-17.38%	-1.91%	21.99%	-0.03%	0%
P/E	-1.16x	16.8x	9.07x	60.1x	10.1x	11.4x	7.11x	6.5x
PBR	-	-	2.18x	2.21x	2.66x	3.51x	3.57x	3.79x
PEG	-	-0x	0.3x	-0.7x	0x	2.26x	0.1x	0.69x
Capitalization / Revenue	-	2.51x	1.42x	1.26x	1.48x	1.59x	1.52x	1.47x
EV / Revenue	-	2.37x	1.32x	1.18x	1.37x	1.53x	1.46x	1.42x
EV / EBITDA	-	8.66x	3.78x	5.05x	6.95x	6.75x	4.97x	4.58x
EV / EBIT	-	32.8x	7.05x	28.5x	10x	8.78x	5.97x	5.41x
EV / FCF	-	17.8x	3.76x	10.3x	-	11x	6.5x	5.32x
FCF Yield	-	5.61%	26.6%	9.67%	-	9.11%	15.4%	18.8%
Dividend per Share ²	-	-	-	-	-	4.066	5.849	6.412
Rate of return	-	-	-	-	-	10.4%	15%	16.5%
EPS ²	-7.784	3.376	4.521	0.5571	3.255	3.419	5.476	5.994
Distribution rate	-	-	-	-	-	119%	107%	107%
Net sales ¹	-	976.5	1,244	1,149	968.1	1,063	1,111	1,144
EBITDA ¹	-	267	434.2	268.5	191.5	240.2	326.3	354.4
EBIT ¹	-	70.43	232.8	47.6	132.4	184.8	271.9	300.1
Net income ¹	-181	30.47	198.9	25.11	141.8	147.8	235.8	259.3
Net Debt ¹	-	-134	-127.6	-93.05	-99.41	-64.68	-65.2	-65.2
Reference price ²	9.00	56.70	41.00	33.50	33.00	38.95	38.95	38.95
Nbr of stocks (in thousands)	23,392	43,141	43,141	43,255	43,318	43,318	-	-
Announcement Date	25/05/22	20/02/23	22/02/24	19/02/25	19/02/26	-	-	-

¹NOK in Million²NOK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ADNOC DRILLING COMPANY	17.37x	5.44x	12.26x	4.22%	25.69B
NOBLE CORPORATION PLC	26.52x	2.61x	7.87x	5.11%	6.25B
CHINA OILFIELD SERVICES LIMITED	6.08x	0.73x	2.93x	5.29%	6.43B
TRANSOCEAN LTD.	26.94x	2.55x	7.29x	-.--%	5.63B
VALARIS LIMITED	21.56x	2.67x	11.09x	-.--%	5.23B
ADES HOLDING COMPANY	20.74x	4.01x	8.35x	2.77%	5.49B
SINOPEC OILFIELD SERVICE CORPORATION	13.84x	0.52x	5.01x	3.25%	4.58B
PATTERSON-UTI ENERGY, INC.	-73.2x	0.95x	4.97x	4.2%	3.61B
HELMERICH & PAYNE, INC.	-23.77x	1.21x	5.62x	3.12%	3.27B
Average	4.01x	2.30x	7.26x	3.11%	7.35B
Weighted average by Cap.	11.34x	3.34x	8.87x	3.47%