Valuation Norsk Hydro ASA

Equities

Market Closed - Oslo Bors Other stock markets 18:45:00 18/07/2025 +04			5-day change	1st Jan Change
60.84 ^NOK	+0.46%		-0.72%	-2.72%

07-18	Biggest oil and gas sector deals since start of the century	RE
07-18	Biggest oil and gas sector deals since start of the century	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	81,678	142,619	149,900	137,630	123,741	120,371	-	-
Change	-	74.61%	5.11%	-8.19%	-10.09%	-2.72%	-	-
Enterprise Value (EV) ¹	89,508	139,406	148,590	146,460	139,717	134,474	135,024	130,880
Change	-	55.75%	6.59%	-1.43%	-4.6%	-3.75%	0.41%	-3.07%
P/E ratio	21.8x	11.7x	6.22x	38.6x	21.6x	9.98x	10.4x	9.76x
PBR	1.1x	1.7x	1.47x	1.38x	1.23x	1.14x	1.08x	1.04x
PEG	-	0x	0.1x	-0.5x	0.3x	0x	-2.47x	1.44x
Capitalization / Revenue	0.59x	0.95x	0.72x	0.71x	0.61x	0.6x	0.6x	0.58x
EV / Revenue	0.65x	0.93x	0.71x	0.76x	0.69x	0.67x	0.67x	0.64x
EV / EBITDA	6.25x	4.98x	3.75x	6.58x	5.31x	4.68x	4.74x	4.32x
EV / EBIT	14.8x	6.71x	4.77x	11.3x	8.58x	7.36x	7.82x	6.91x
EV / FCF	12.4x	29.9x	7.51x	17.1x	77.6x	14.6x	19x	13.8x
FCF Yield	8.08%	3.34%	13.3%	5.86%	1.29%	6.86%	5.25%	7.24%
Dividend per Share ²	1.25	5.4	5.65	2.5	2.25	2.978	3.46	3.923
Rate of return	3.14%	7.77%	7.71%	3.65%	3.6%	4.9%	5.69%	6.45%
EPS ²	1.83	5.93	11.78	1.77	2.9	6.093	5.836	6.232
Distribution rate	68.3%	91.1%	48%	141%	77.6%	48.9%	59.3%	63%
Net sales ¹	138,118	149,654	207,929	193,619	203,636	201,699	200,340	205,763
EBITDA ¹	14,316	28,010	39,664	22,258	26,318	28,739	28,511	30,264
EBIT ¹	6,051	20,786	31,179	12,983	16,284	18,269	17,258	18,942
Net income ¹	3,745	13,930	24,154	3,583	5,790	12,009	11,519	12,286
Net Debt ¹	7,830	-3,213	-1,310	8,830	15,976	14,103	14,653	10,508
Reference price ²	39.86	69.52	73.32	68.40	62.54	60.84	60.84	60.84
Nbr of stocks (in thousands)	2,049,125	2,051,476	2,044,467	2,012,141	1,978,589	1,978,489	-	-
Announcement Date	12/02/21	22/02/22	14/02/23	13/02/24	13/02/25	-	-	-

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.($)
NORSK HYDRO ASA	9.94x	0.66x	4.66x	4.92%	11.62B
HINDALCO INDUSTRIES LIMITED	9.98x	0.8x	6.05x	0.69%	17.41B
ALUMINUM CORPORATION OF CHINA LIMITED	7.18x	0.6x	3.73x	4.28%	15.94B
ALCOA CORPORATION	8.7x	0.71x	4.75x	1.36%	7.61B
INNER MONGOLIA DIAN TOU ENERGY CORPORATION LIMITED	7.8x	-	-	4.21%	6B
HENAN SHENHUO COAL INDUSTRY AND ELECTRICITY POWER CO. LTD	6.9x	-	-	5.66%	5.29B
NATIONAL ALUMINIUM COMPANY LIMITED	7.68x	1.82x	4.39x	3.82%	4.04B
HENAN ZHONGFU INDUSTRIAL CO.,LTD	7.98x	-	-	2.24%	2.5B
GRUPA KETY S.A.	15.13x	1.75x	9.82x	5.69%	2.38B
Average	9.03x	1.06x	5.57x	3.65%	8.09B
Weighted average by Cap.	8.79x	0.82x	5.02x	3.26%