|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 76.90 NOK | -0.90% |
|
-3.88% | -1.28% |
| 07-03 | Pareto Securities raises the price target for Pexip to 100 Norwegian kroner (92), reiterates buy | FW |
| 05-06 | SB1 Markets raises Pexip price target to NOK 90 (80), reiterates Buy | FW |
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 | 8,100 | - | - |
| Change | - | -69.34% | 102.38% | 69.84% | 79% | 1.47% | - | - |
| Enterprise Value (EV) 1 | 3,548 | 966.3 | 2,153 | 3,895 | 7,432 | 7,494 | 7,442 | 7,429 |
| Change | - | -72.77% | 122.81% | 80.92% | 90.81% | 0.82% | -0.69% | -0.17% |
| P/E | -26.8x | -4.96x | -32.8x | 39.2x | 33.3x | 27.2x | 23.2x | 18.9x |
| PBR | 2.24x | 0.84x | 1.74x | 2.78x | 5.28x | 5.75x | 5.79x | 5.74x |
| PEG | - | -0.1x | 0.5x | -0x | 0x | 1.2x | 1.3x | 0.8x |
| Capitalization / Revenue | 5.25x | 1.5x | 2.64x | 3.99x | 6.5x | 6.08x | 5.39x | 4.78x |
| EV / Revenue | 4.4x | 1.11x | 2.17x | 3.48x | 6.05x | 5.63x | 4.96x | 4.39x |
| EV / EBITDA | -28.5x | -5.25x | 21x | 20.4x | 23.9x | 17.1x | 14.9x | 12.2x |
| EV / EBIT | -17.9x | -2.68x | -22.3x | 35.6x | 28.7x | 19.5x | 16.8x | 13.5x |
| EV / FCF | -18.6x | - | 20.6x | 20.6x | 20.7x | 16.6x | 15.4x | 14.8x |
| FCF Yield | -5.37% | - | 4.86% | 4.86% | 4.83% | 6.03% | 6.47% | 6.74% |
| Dividend per Share 2 | - | - | 0.6 | 2.5 | 4 | 4.008 | 4.06 | 4.436 |
| Rate of return | - | - | 2.32% | 5.69% | 5.13% | 5.17% | 5.23% | 5.72% |
| EPS 2 | -1.53 | -2.58 | -0.79 | 1.12 | 2.34 | 2.851 | 3.347 | 4.114 |
| Distribution rate | - | - | -75.9% | 223% | 171% | 141% | 121% | 108% |
| Net sales 1 | 805.5 | 867.1 | 993.6 | 1,119 | 1,228 | 1,332 | 1,502 | 1,693 |
| EBITDA 1 | -124.3 | -184 | 102.4 | 190.8 | 311.1 | 438.5 | 498.2 | 607.1 |
| EBIT 1 | -198 | -360.4 | -96.76 | 109.5 | 258.5 | 383.7 | 443.8 | 549.2 |
| Net income 1 | -157.3 | -262.2 | -79.79 | 117.9 | 248.3 | 297.7 | 376.5 | 454.4 |
| Net Debt 1 | -684.3 | -331.2 | -472.9 | -564.5 | -550.6 | -606.4 | -657.9 | -670.6 |
| Reference price 2 | 41.00 | 12.80 | 25.90 | 43.90 | 77.90 | 77.60 | 77.60 | 77.60 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 27.22x | 5.63x | 17.09x | 5.17% | 842M | |
| 24.85x | 16.07x | 19.07x | -.--% | 134B | |
| 11.74x | 3.16x | 6.61x | -.--% | 84.34B | |
| 37.11x | 6.11x | 17x | 0.37% | 52.41B | |
| 24.22x | 5.17x | 12.55x | -.--% | 43.34B | |
| 19.63x | 5.13x | 13.04x | 0.95% | 35.12B | |
| 30.68x | 2.76x | 8.28x | -.--% | 31.58B | |
| 32.62x | 2.32x | 13.4x | -.--% | 13.5B | |
| 12.69x | 5.15x | 10.41x | -.--% | 13.06B | |
| 31.31x | - | - | 3.92% | 9.74B | |
| Average | 25.21x | 5.72x | 13.05x | 1.04% | 41.79B | |
| Weighted average by Cap. | 23.70x | 8.17x | 13.72x | 0.23% |
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
