Valuation NorAm Drilling Company AS Norwegian OTC

Stocks

End-of-day quote Norwegian OTC Other stock markets 07/10/2022			5-day change	1st Jan Change
43.90 ^NOK	+9.75%		+9.75%	+387.78%

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	2020	2021	2022	2023	2024	2025	2026	2027
Market Cap ¹	233.9	210.5	2,446	1,769	1,449	1,850	1,850	-
Change	-	-10%	1,061.87%	-27.69%	-18.08%	27.65%	0%	-
Enterprise Value (EV) ¹	233.9	210.5	2,312	1,641	1,356	1,330	1,785	1,784
Change	-	-10%	998.22%	-29.02%	-17.38%	-1.91%	1.04%	-0.03%
P/E Ratio	-2.09x	-1.16x	16.8x	9.07x	60.1x	10.1x	12.9x	8.05x
PBR	-	-	-	2.18x	2.21x	2.66x	3.98x	4.04x
PEG	-	-0x	-0x	0.3x	-0.7x	0x	31.37x	0.1x
Capitalization / Revenue	-	-	2.51x	1.42x	1.26x	1.48x	1.74x	1.67x
EV / Revenue	-	-	2.37x	1.32x	1.18x	1.37x	1.68x	1.61x
EV / EBITDA	-	-	8.66x	3.78x	5.05x	6.95x	7.43x	5.47x
EV / EBIT	-	-	32.8x	7.05x	28.5x	10x	9.66x	6.56x
EV / FCF	-	-	-	-	-	-	12,073,760x	7,152,754x
FCF Yield	-	-	-	-	-	-	0%	0%
Dividend per Share ²	-	-	-	-	-	4.025	4.066	5.849
Rate of return	-	-	-	-	-	9.13%	9.22%	13.3%
EPS ²	-4.785	-7.784	3.376	4.521	0.5571	3.255	3.419	5.476
Distribution rate	-	-	-	-	-	118%	119%	107%
Net sales ¹	-	-	976.5	1,244	1,149	968.1	1,063	1,111
EBITDA ¹	-	-	267	434.2	268.5	191.5	240.2	326.3
EBIT ¹	-	-	70.43	232.8	47.6	132.4	184.8	271.9
Net income ¹	-112.8	-181	30.47	198.9	25.11	141.8	147.8	235.8
Net Debt ¹	-	-	-134	-127.6	-93.05	-99.41	-64.68	-65.2
Reference price ²	10.00	9.00	56.70	41.00	33.50	44.10	44.10	44.10
Nbr of stocks (in thousands)	23,392	23,392	43,141	43,141	43,255	43,318	43,318	-
Announcement Date	25/02/21	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	17.61x	5.58x	12.56x	4.11%	26.51B
NOBLE CORPORATION PLC	30.65x	3.01x	9.09x	4.26%	7.49B
CHINA OILFIELD SERVICES LIMITED	7.02x	0.84x	3.33x	4.59%	7.24B
TRANSOCEAN LTD.	32.29x	2.85x	8.14x	-.--%	6.74B
VALARIS LIMITED	25.68x	3.14x	13.01x	-.--%	6.23B
ADES HOLDING COMPANY	21.68x	4.11x	8.55x	2.65%	5.74B
SINOPEC OILFIELD SERVICE CORPORATION	14.51x	0.48x	4.31x	3.1%	4.94B
PATTERSON-UTI ENERGY, INC.	-75.56x	1.12x	5.85x	3.48%	4.36B
HELMERICH & PAYNE, INC.	-28.48x	1.37x	6.37x	2.6%	3.92B
Average	5.04x	2.50x	7.91x	2.76%	8.13B
Weighted average by Cap.	12.02x	3.44x	9.32x	3.14%