Company Valuation: Sentia ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2025 2026 2027 2028
Market Cap 1 6,326 8,566 - -
Change - 35.4% - -
Enterprise Value (EV) 1 2,003 5,042 4,995 4,796
Change - 151.72% -0.93% -3.98%
P/E 11.1x 14.6x 13.9x 13.6x
PBR 3.67x 4.96x 4.79x 4.65x
PEG 3.31x 7.55x 2.55x 6.65x
Capitalization / Revenue 0.54x 0.66x 0.62x 0.59x
EV / Revenue 0.17x 0.39x 0.36x 0.33x
EV / EBITDA 2.93x 6.9x 6.39x 5.93x
EV / EBIT 3.48x 8.05x 7.42x 6.88x
EV / FCF 2.03x -32.7x 9.99x 6.99x
FCF Yield 49.3% -3.05% 10% 14.3%
Dividend per Share 2 5.5 5.504 5.811 5.949
Rate of return 8.73% 6.48% 6.84% 7.01%
EPS 2 5.7 5.81 6.127 6.253
Distribution rate 96.5% 94.7% 94.8% 95.1%
Net sales 1 11,798 13,049 13,865 14,463
EBITDA 1 683 731.1 782 809
EBIT 1 576 626.4 673 697
Net income 1 562 583.8 617.7 629.7
Net Debt 1 -4,323 -3,524 -3,571 -3,770
Reference price 2 62.99 84.90 84.90 84.90
Nbr of stocks (in thousands) 100,427 100,890 - -
Announcement Date 13/02/26 - - -
1NOK in Million2NOK
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
14.61x0.39x6.9x6.48% 890M
58.37x2.69x25.68x0.06% 102B
11.76x1.02x5.57x4.97% 66.61B
35.58x4.48x24.33x0.19% 60.72B
24.84x1.93x18.95x1.19% 52.74B
49.38x3.96x25.08x1.96% 38.53B
24.02x1.64x15.14x0.19% 34.7B
27.92x0.7x11.55x2.21% 34.5B
22.53x0.44x7.03x2.74% 29.63B
5.01x0.31x5.98x5.63% 26.75B
Average 27.40x 1.76x 14.62x 2.56% 44.68B
Weighted average by Cap. 32.91x 2.17x 17.29x 1.81%

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