|
Market Closed -
Oslo Bors
18:45:00 21/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 79.00 NOK | +2.60% |
|
-1.37% | +1.41% |
| 08-14 | SEB raises Pexip target price to 88 Norwegian kroner (85), reiterates hold | FW |
| 08-13 | Pexip Holding ASA, Q2 2026 Earnings Call, Aug 13, 2026 |
Company Valuation: Pexip Holding ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,232 | 1,297 | 2,626 | 4,460 | 7,983 | 8,246 | - | - |
| Change | - | -69.34% | 102.38% | 69.84% | 79% | 3.3% | - | - |
| Enterprise Value (EV) 1 | 3,548 | 966.3 | 2,153 | 3,895 | 7,432 | 7,668 | 7,615 | 7,593 |
| Change | - | -72.77% | 122.81% | 80.92% | 90.81% | 3.17% | -0.7% | -0.29% |
| P/E | -26.8x | -4.96x | -32.8x | 39.2x | 33.3x | 26.7x | 21.7x | 18.2x |
| PBR | 2.24x | 0.84x | 1.74x | 2.78x | 5.28x | 5.96x | 6.05x | 6x |
| PEG | - | -0.1x | 0.5x | -0x | 0x | 1x | 0.9x | 0.9x |
| Capitalization / Revenue | 5.25x | 1.5x | 2.64x | 3.99x | 6.5x | 6.15x | 5.42x | 4.82x |
| EV / Revenue | 4.4x | 1.11x | 2.17x | 3.48x | 6.05x | 5.71x | 5.01x | 4.44x |
| EV / EBITDA | -28.5x | -5.25x | 21x | 20.4x | 23.9x | 17.2x | 14.4x | 12x |
| EV / EBIT | -17.9x | -2.68x | -22.3x | 35.6x | 28.7x | 19.5x | 16.1x | 13.2x |
| EV / FCF | -18.6x | - | 20.6x | 20.6x | 20.7x | 16.5x | 15.7x | 15.2x |
| FCF Yield | -5.37% | - | 4.86% | 4.86% | 4.83% | 6.05% | 6.39% | 6.57% |
| Dividend per Share 2 | - | - | 0.6 | 2.5 | 4 | 4.067 | 4.047 | 4.735 |
| Rate of return | - | - | 2.32% | 5.69% | 5.13% | 5.15% | 5.12% | 5.99% |
| EPS 2 | -1.53 | -2.58 | -0.79 | 1.12 | 2.34 | 2.955 | 3.643 | 4.342 |
| Distribution rate | - | - | -75.9% | 223% | 171% | 138% | 111% | 109% |
| Net sales 1 | 805.5 | 867.1 | 993.6 | 1,119 | 1,228 | 1,342 | 1,521 | 1,712 |
| EBITDA 1 | -124.3 | -184 | 102.4 | 190.8 | 311.1 | 445.3 | 529.8 | 633.2 |
| EBIT 1 | -198 | -360.4 | -96.76 | 109.5 | 258.5 | 392.9 | 473.8 | 573.5 |
| Net income 1 | -157.3 | -262.2 | -79.79 | 117.9 | 248.3 | 310 | 379.5 | 454.4 |
| Net Debt 1 | -684.3 | -331.2 | -472.9 | -564.5 | -550.6 | -578 | -631.6 | -653.6 |
| Reference price 2 | 41.00 | 12.80 | 25.90 | 43.90 | 77.90 | 79.00 | 79.00 | 79.00 |
| Nbr of stocks (in thousands) | 103,232 | 101,365 | 101,382 | 101,587 | 102,477 | 104,382 | - | - |
| Announcement Date | 10/02/22 | 14/02/23 | 14/02/24 | 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.($) | ||
|---|---|---|---|---|---|---|
 | 26.73x | 5.71x | 17.22x | 5.15% | 886M | |
| 15.2x | 4.1x | 8.59x | -.--% | 109B | |
| 19.46x | 12.4x | 14.76x | -.--% | 102B | |
| 30.03x | 6.42x | 15.56x | -.--% | 53.59B | |
| 47.95x | 4.43x | 13.33x | -.--% | 49.4B | |
| 16.39x | 5.87x | 14.99x | 0.87% | 40.73B | |
| 17.44x | 6.65x | 13.59x | -.--% | 16.78B | |
| 25.12x | 2.32x | 13.38x | -.--% | 14.19B | |
| 26.74x | - | - | 3.64% | 10.64B | |
| 78.01x | 4.74x | 19.38x | -.--% | 10.4B | |
| Average | 30.31x | 5.85x | 14.54x | 0.97% | 40.84B | |
| Weighted average by Cap. | 24.66x | 6.83x | 13.05x | 0.19% |
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
- PEXIP Stock
- Valuation Pexip Holding ASA
Select your edition
All financial news and data tailored to specific country editions
