|
End-of-day quote
Norwegian OTC
07/10/2022
|
5-day change | 1st Jan Change | ||
| 43.90 NOK | +9.75% |
|
+9.75% | +387.78% |
| 09-11 | NorAm Drilling AS Approves Monthly Cash Distribution for September 2026, Payable on or About September 25, 2026 | CI |
| 08-26 | NorAm Drilling AS, Q2 2026 Earnings Call, Aug 26, 2026 |
Company Valuation: NorAm Drilling Company AS
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 | 1,921 | - | - |
| Change | - | 1,061.87% | -27.69% | -18.08% | -1.35% | 34.37% | - | - |
| Enterprise Value (EV) 1 | 210.5 | 2,312 | 1,641 | 1,356 | 1,330 | 1,855 | 1,855 | 1,855 |
| Change | - | 998.22% | -29.02% | -17.38% | -1.91% | 39.49% | 0% | 0% |
| P/E | -1.16x | 16.8x | 9.07x | 60.1x | 10.1x | 10.9x | 8.05x | 7.32x |
| PBR | - | - | 2.18x | 2.21x | 2.66x | 3.79x | 3.85x | 4.1x |
| PEG | - | -0x | 0.3x | -0.7x | 0x | 0.4x | 0.2x | 0.73x |
| Capitalization / Revenue | - | 2.51x | 1.42x | 1.26x | 1.48x | 1.74x | 1.62x | 1.58x |
| EV / Revenue | - | 2.37x | 1.32x | 1.18x | 1.37x | 1.68x | 1.57x | 1.52x |
| EV / EBITDA | - | 8.66x | 3.78x | 5.05x | 6.95x | 7.18x | 5.61x | 5.15x |
| EV / EBIT | - | 32.8x | 7.05x | 28.5x | 10x | 9.22x | 6.78x | 6.11x |
| EV / FCF | - | 17.8x | 3.76x | 10.3x | - | 11.8x | 7.28x | 6.11x |
| FCF Yield | - | 5.61% | 26.6% | 9.67% | - | 8.45% | 13.7% | 16.4% |
| Dividend per Share 2 | - | - | - | - | - | 4.807 | 5.942 | 6.539 |
| Rate of return | - | - | - | - | - | 10.9% | 13.4% | 14.8% |
| EPS 2 | -7.784 | 3.376 | 4.521 | 0.5571 | 3.255 | 4.082 | 5.502 | 6.05 |
| Distribution rate | - | - | - | - | - | 118% | 108% | 108% |
| Net sales 1 | - | 976.5 | 1,244 | 1,149 | 968.1 | 1,103 | 1,183 | 1,219 |
| EBITDA 1 | - | 267 | 434.2 | 268.5 | 191.5 | 258.3 | 330.7 | 360.6 |
| EBIT 1 | - | 70.43 | 232.8 | 47.6 | 132.4 | 201.3 | 273.7 | 303.5 |
| Net income 1 | -181 | 30.47 | 198.9 | 25.11 | 141.8 | 178.3 | 240.4 | 265.3 |
| Net Debt 1 | - | -134 | -127.6 | -93.05 | -99.41 | -65.44 | -65.44 | -65.44 |
| Reference price 2 | 9.00 | 56.70 | 41.00 | 33.50 | 33.00 | 44.30 | 44.30 | 44.30 |
| Nbr of stocks (in thousands) | 23,392 | 43,141 | 43,141 | 43,255 | 43,318 | 43,358 | - | - |
| Announcement Date | 25/05/22 | 20/02/23 | 22/02/24 | 19/02/25 | 19/02/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.24x | 5.39x | 12.17x | 4.34% | 24.9B | |
| 66.39x | 3.02x | 9.79x | 4.49% | 6.98B | |
| 6.97x | 0.82x | 3.24x | 4.79% | 7.08B | |
| 17.49x | 2.61x | 7.43x | -.--% | 6.06B | |
| 23.83x | 2.85x | 12.36x | -.--% | 5.68B | |
| 21.24x | 3.77x | 7.91x | 2.91% | 4.82B | |
| 15.05x | 0.52x | 5.06x | 2.99% | 4.7B | |
| -221.4x | 1.03x | 5.33x | 3.61% | 4.26B | |
| -59.09x | 1.37x | 6.15x | 2.58% | 3.98B | |
| Average | -12.48x | 2.37x | 7.71x | 2.86% | 7.61B | |
| Weighted average by Cap. | 2.59x | 3.26x | 9.03x | 3.31% |
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
- NORAM Stock
- NORAM Stock
- Valuation NorAm Drilling Company AS
Select your edition
All financial news and data tailored to specific country editions
