Company Valuation: Zalaris ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2022 2023 2024 2025 2026 2027
Market Cap 1 627.8 1,007 1,648 1,925 2,192 -
Change - 60.33% 63.7% 16.86% 13.86% -
Enterprise Value (EV) 627.8 1,007 1,648 2,142 2,192 2,192
Change - 60.33% 63.7% 30.03% 2.33% 0%
P/E -16.3x - 54.7x 34.5x 18.3x 15.5x
PBR - - - - - -
PEG - - - 0.4x 0x 0.8x
Capitalization / Revenue - - 1.22x 1.28x 1.38x 1.3x
EV / Revenue - - 0x 0x 1.38x 1.3x
EV / EBITDA - - 0x 0x 6.96x 6.32x
EV / EBIT - - - 0x 10.6x 9.37x
EV / FCF - - - - - -
FCF Yield - - - - - -
Dividend per Share 2 - - - - 3.51 4.17
Rate of return - - - - 3.49% 4.15%
EPS 2 -1.79 - 1.39 2.57 5.48 6.5
Distribution rate - - - - 64.1% 64.2%
Net sales 1 - - 1,346 1,503 1,589 1,692
EBITDA 1 - - 220.4 286.8 315 347
EBIT 1 - - - 194 207 234
Net income -37.12 -2.122 34.09 60.52 - -
Net Debt - - - 217 - -
Reference price 2 29.20 46.60 76.00 88.60 100.50 100.50
Nbr of stocks (in thousands) 21,500 21,599 21,680 21,732 21,815 -
Announcement Date 28/02/23 29/02/24 28/02/25 26/02/26 - -
1NOK in Million2NOK
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
18.34x - - 3.49% 236M
22.69x4.66x15.59x2.58% 110B
20.08x0.35x8.76x4.24% 7.95B
13.43x0.28x7.69x4.05% 5.17B
33.43x0.74x15.38x5.57% 4.28B
14.17x0.34x5.62x4.33% 4.28B
74.16x3.15x11.13x-.--% 3.67B
20.52x0.19x8.1x2.2% 2.88B
12.97x - - 3.97% 1.46B
7.54x - - 6.56% 1.1B
Average 23.73x 1.39x 10.32x 3.7% 14.13B
Weighted average by Cap. 23.34x 3.86x 14.32x 2.84%

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

  1. Stock Market
  2. Stocks
  3. ZAL Stock
  4. Valuation Zalaris ASA
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!