Company Valuation: Otello Corporation ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 436.1 346.1 73.51 68.69 56.35 129.6
Change - -20.65% -78.76% -6.55% -17.96% 129.92%
Enterprise Value (EV) 1 433.2 267.4 55.31 54.2 45.9 113.7
Change - -38.29% -79.31% -2.01% -15.32% 147.69%
P/E -18.6x 2.25x 4.72x 9.76x -3.54x 2.62x
PBR 1.42x 0.88x 0.68x 0.63x 0.71x 0.97x
PEG - -0x -0.1x -0.2x 0x -0x
Capitalization / Revenue 1.68x 3,461x 368x - - 51.1x
EV / Revenue 1.67x 2,674x 277x - - 44.8x
EV / EBITDA -83.3x -31.1x -15.8x -14.2x -14.1x -
EV / EBIT -44.7x -28.7x -13.5x -13.2x -13x -1,073x
EV / FCF 25x -1.42x 0.29x -25.9x -17.4x 22.4x
FCF Yield 4.01% -70.5% 344% -3.86% -5.75% 4.46%
Dividend per Share 2 - 2.384 - - - -
Rate of return - 78.2% - - - -
EPS 2 -0.17 1.356 0.171 0.08 -0.19 0.6899
Distribution rate - 176% - - - -
Net sales 1 259 0.1 0.2 - - 2.535
EBITDA 1 -5.2 -8.6 -3.5 -3.821 -3.246 -
EBIT 1 -9.7 -9.3 -4.1 -4.114 -3.539 -0.106
Net income 1 -23.3 168.9 16 7.563 -16.26 53.36
Net Debt 1 -2.9 -78.7 -18.2 -14.49 -10.45 -15.88
Reference price 2 3.170 3.048 0.807 0.781 0.674 1.808
Nbr of stocks (in thousands) 137,596 113,550 91,100 87,952 83,671 71,648
Announcement Date 26/04/21 27/04/22 20/04/23 19/04/24 30/04/25 13/05/26
1USD in Million2USD
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 138M
14.14x1.53x6.98x4.02% 27.75B
9.2x1x5.66x4.38% 20.71B
11.96x5.21x9.06x7.15% 10.22B
16.73x1.37x4.31x2.78% 6.08B
17.13x0.73x4.42x3.88% 5.53B
-55.06x1.8x7.58x0% 5.22B
14.76x0.5x4.99x1.62% 4.04B
35.47x4.63x12.5x-.--% 3.45B
Average 8.04x 2.09x 6.94x 2.98% 9.24B
Weighted average by Cap. 9.59x 1.88x 6.71x 3.86%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. OTEC Stock
  4. Valuation Otello Corporation ASA