|
Real-time
Oslo Bors
16:10:56 04/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 93.15 NOK | +0.70% |
|
-2.15% | -17.20% |
| 08-27 | Johan Clarin steps down as CEO of Orkla Food Ingredients | FW |
| 08-26 | EFN: Orkla's valuation looks attractive, recommends buy | FW |
Company Valuation: Orkla ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 88,000 | 70,737 | 78,651 | 98,263 | 111,353 | 88,960 | - | - |
| Change | - | -19.62% | 11.19% | 24.94% | 13.32% | -20.11% | - | - |
| Enterprise Value (EV) 1 | 101,207 | 88,337 | 98,434 | 115,156 | 126,051 | 106,475 | 105,897 | 105,132 |
| Change | - | -12.72% | 11.43% | 16.99% | 9.46% | -15.53% | -0.54% | -0.72% |
| P/E | 18.3x | 14.1x | 15.1x | 16.2x | 9.8x | 14.1x | 13.5x | 12.6x |
| PBR | 2.29x | 1.7x | 1.74x | 2.04x | 2.3x | 2x | 1.92x | 1.79x |
| PEG | - | 3.09x | 4.48x | 1x | 0.1x | -0.3x | 2.87x | 1.86x |
| Capitalization / Revenue | 1.74x | 1.21x | 1.16x | 1.39x | 1.56x | 1.26x | 1.22x | 1.18x |
| EV / Revenue | 2.01x | 1.51x | 1.45x | 1.63x | 1.76x | 1.51x | 1.46x | 1.4x |
| EV / EBITDA | 12.3x | 9.14x | 10.3x | 10.7x | 12.8x | 10.6x | 10.2x | 9.67x |
| EV / EBIT | 17.7x | 12.8x | 15.8x | 15.7x | 17.8x | 14.5x | 13.6x | 12.8x |
| EV / FCF | 27x | 36x | 22.7x | 15x | 18.5x | 16.2x | 16.9x | 14.5x |
| FCF Yield | 3.7% | 2.78% | 4.4% | 6.66% | 5.42% | 6.16% | 5.92% | 6.91% |
| Dividend per Share 2 | 3 | 3 | 3 | 4 | 6 | 4.987 | 4.643 | 5.054 |
| Rate of return | 3.4% | 4.23% | 3.81% | 4.07% | 5.33% | 5.39% | 5.02% | 5.46% |
| EPS 2 | 4.82 | 5.04 | 5.21 | 6.06 | 11.48 | 6.567 | 6.876 | 7.343 |
| Distribution rate | 62.2% | 59.5% | 57.6% | 66% | 52.3% | 75.9% | 67.5% | 68.8% |
| Net sales 1 | 50,441 | 58,391 | 67,797 | 70,656 | 71,547 | 70,621 | 72,699 | 75,316 |
| EBITDA 1 | 8,232 | 9,668 | 9,578 | 10,744 | 9,818 | 9,999 | 10,420 | 10,869 |
| EBIT 1 | 5,730 | 6,897 | 6,234 | 7,351 | 7,086 | 7,345 | 7,770 | 8,191 |
| Net income 1 | 4,808 | 5,019 | 5,196 | 6,057 | 11,473 | 6,648 | 6,551 | 7,274 |
| Net Debt 1 | 13,207 | 17,600 | 19,783 | 16,893 | 14,698 | 17,515 | 16,937 | 16,172 |
| Reference price 2 | 88.36 | 70.94 | 78.84 | 98.35 | 112.50 | 92.50 | 92.50 | 92.50 |
| Nbr of stocks (in thousands) | 995,929 | 997,144 | 997,605 | 999,118 | 989,802 | 961,731 | - | - |
| Announcement Date | 10/02/22 | 14/02/23 | 08/02/24 | 13/02/25 | 12/02/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.09x | 1.51x | 10.65x | 5.39% | 9.57B | |
| 14.96x | 1.08x | 7.03x | 4.76% | 3.62B | |
| 8.46x | 1.12x | 6.92x | 6.76% | 1.61B | |
| 17.24x | 1.22x | 9.7x | 5.33% | 1.55B | |
| 14.77x | - | - | - | 1.39B | |
| 10.65x | 0.51x | 5.26x | 2.33% | 955M | |
| 11.58x | 0.4x | 3.54x | 3.48% | 599M | |
| Average | 13.11x | 0.97x | 7.18x | 4.67% | 2.76B | |
| Weighted average by Cap. | 13.83x | 1.27x | 8.98x | 5.15% |
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
- ORK Stock
- Valuation Orkla ASA
Select your edition
All financial news and data tailored to specific country editions
