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%

07-08	NorAm Drilling AS Approves Cash Distribution for July 2026, Payable on or About July 24, 2026	CI
06-09	Noram Drilling AS Announces Monthly Cash Distribution for June 2026, Payable on or About June 26, 2026	CI

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	1,848	-	-
Change	-	1,061.87%	-27.69%	-18.08%	-1.35%	29.24%	-	-
Enterprise Value (EV) ¹	210.5	2,312	1,641	1,356	1,330	1,789	1,785	1,785
Change	-	998.22%	-29.02%	-17.38%	-1.91%	34.48%	-0.19%	0%
P/E	-1.16x	16.8x	9.07x	60.1x	10.1x	11.2x	7.83x	7.12x
PBR	-	-	2.18x	2.21x	2.66x	3.63x	3.79x	4.03x
PEG	-	-0x	0.3x	-0.7x	0x	0.6x	0.2x	0.7x
Capitalization / Revenue	-	2.51x	1.42x	1.26x	1.48x	1.64x	1.61x	1.56x
EV / Revenue	-	2.37x	1.32x	1.18x	1.37x	1.59x	1.56x	1.51x
EV / EBITDA	-	8.66x	3.78x	5.05x	6.95x	6.76x	5.46x	5x
EV / EBIT	-	32.8x	7.05x	28.5x	10x	8.69x	6.58x	5.93x
EV / FCF	-	17.8x	3.76x	10.3x	-	11.4x	7x	5.88x
FCF Yield	-	5.61%	26.6%	9.67%	-	8.77%	14.3%	17%
Dividend per Share ²	-	-	-	-	-	4.705	5.879	6.476
Rate of return	-	-	-	-	-	11%	13.8%	15.2%
EPS ²	-7.784	3.376	4.521	0.5571	3.255	3.823	5.446	5.994
Distribution rate	-	-	-	-	-	123%	108%	108%
Net sales ¹	-	976.5	1,244	1,149	968.1	1,127	1,146	1,182
EBITDA ¹	-	267	434.2	268.5	191.5	264.7	327.2	357
EBIT ¹	-	70.43	232.8	47.6	132.4	205.8	271.1	300.9
Net income ¹	-181	30.47	198.9	25.11	141.8	166.6	237.9	262.8
Net Debt ¹	-	-134	-127.6	-93.05	-99.41	-58.81	-62.27	-62.27
Reference price ²	9.00	56.70	41.00	33.50	33.00	42.65	42.65	42.65
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	18.06x	5.61x	12.67x	4.18%	26.47B
CHINA OILFIELD SERVICES LIMITED	6.47x	0.81x	3.25x	5.29%	7.06B
NOBLE CORPORATION PLC	63.95x	2.81x	9.05x	4.9%	6.52B
TRANSOCEAN LTD.	29.15x	2.61x	7.52x	-.--%	5.83B
VALARIS LIMITED	22.53x	2.76x	11.48x	-.--%	5.41B
ADES HOLDING COMPANY	21.89x	3.99x	8.26x	2.97%	5.37B
SINOPEC OILFIELD SERVICE CORPORATION	15.02x	0.54x	5.24x	3%	4.93B
PATTERSON-UTI ENERGY, INC.	-183.45x	0.94x	4.86x	3.96%	3.83B
HELMERICH & PAYNE, INC.	-22.02x	1.26x	5.82x	2.97%	3.45B
Average	-3.16x	2.37x	7.57x	3.03%	7.65B
Weighted average by Cap.	9.37x	3.41x	9.18x	3.43%