Company Valuation: Vow ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026
Market Cap 1 2,689 2,023 1,325 576.2 810.3 820.4
Change - -24.78% -34.5% -56.52% 40.63% 1.25%
Enterprise Value (EV) 1 2,856 2,463 1,990 924.4 1,172 1,089
Change - -13.74% -19.23% -53.54% 26.76% -7.03%
P/E - 148x -8.69x -2.65x -2.91x 3.23x
PBR 5.12x 3.85x 3.49x 1.07x 3.76x 0.61x
PEG - - 0x 0.1x -0.1x -0x
Capitalization / Revenue 5.92x 2.58x 1.44x 0.57x 0.78x 0.51x
EV / Revenue 6.29x 3.15x 2.17x 0.91x 1.13x 0.67x
EV / EBITDA 65.6x 26.7x -85x 19.1x -19.8x 4.51x
EV / EBIT 149x 41.1x -26.3x -94.3x -5.18x 6.01x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 - 0.12 -1.34 -0.75 -0.96 0.8736
Distribution rate - - - - - -
Net sales 1 454.1 782.8 918.5 1,018 1,034 1,615
EBITDA 1 43.5 92.2 -23.4 48.3 -59.2 241.4
EBIT 1 19.2 60 -75.6 -9.8 -226.4 181.2
Net income 1 319.9 31.8 -137.6 -90.2 -286.6 128.4
Net Debt 1 166.3 440.3 664.4 348.2 361.5 269
Reference price 2 23.460 17.770 11.640 1.984 2.790 2.825
Nbr of stocks (in thousands) 114,640 113,841 113,841 290,418 290,419 290,419
Announcement Date 23/02/22 23/02/23 28/02/24 26/02/25 25/02/26 -
1NOK in Million2NOK
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
3.15x0.66x4.42x-.--% 85.61M
29.9x4.48x14.42x1.56% 95.68B
33.17x5.04x15.74x1.06% 73.63B
40.01x5.53x16.67x0.76% 46.68B
25.41x4.48x17.56x0.5% 25.43B
-78.05x4.82x15.66x0.13% 19.87B
31.74x2.9x13.54x-.--% 16.83B
19.68x2.6x13x1.52% 9.83B
22.79x - - 0.62% 9.47B
1915.05x3.57x15.64x-.--% 6.21B
Average 204.28x 3.79x 14.07x 0.61% 30.37B
Weighted average by Cap. 62.90x 4.64x 15.39x 0.98%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Vow ASA

Historical PBR trend

Valuation ratios - PBR - Vow ASA

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Vow ASA

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Vow ASA


Year-on-year evolution of the Yield

Valuation ratios - Yield - Vow ASA