|
Market Closed -
Oslo Bors
23:45:00 28/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 34.70 NOK | -0.86% |
|
+0.73% | -37.48% |
| 09:31pm | SEB cuts price target for Elopak to 41 Norwegian kroner (42), reiterates buy | FW |
| 10-27 | Elopak ASA, Q3 2026 Earnings Call, Oct 27, 2026 |
Company Valuation: Elopak ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 723.2 | 639.2 | 721.1 | 1,030 | 1,263 | 904.5 | - | - |
| Change | - | -11.61% | 12.8% | 42.84% | 22.61% | -28.37% | - | - |
| Enterprise Value (EV) 1 | 964 | 1,031 | 1,054 | 1,399 | 1,628 | 1,306 | 1,273 | 1,225 |
| Change | - | 6.92% | 2.22% | 32.82% | 16.36% | -19.81% | -2.51% | -3.75% |
| P/E | 20.7x | 59.4x | 10.7x | 16.7x | 20.4x | 12.2x | 11.8x | 9.69x |
| PBR | 2.69x | 2.46x | 2.36x | 3.01x | 3.73x | 2.51x | 2.26x | 1.95x |
| PEG | - | -0.9x | 0x | -2.09x | - | 0.6x | 3.25x | 0.4x |
| Capitalization / Revenue | 0.77x | 0.62x | 0.64x | 0.89x | 1.05x | 0.74x | 0.71x | 0.66x |
| EV / Revenue | 1.03x | 1.01x | 0.93x | 1.21x | 1.35x | 1.07x | 1x | 0.89x |
| EV / EBITDA | 7.97x | 8.63x | 6.17x | 7.95x | 8.82x | 7.16x | 6.55x | 5.61x |
| EV / EBIT | 15x | 18.6x | 9.62x | 12.8x | 14.1x | 11.6x | 10.4x | 8.44x |
| EV / FCF | 26.9x | -10.2x | 8.41x | 45.4x | 19.1x | 17x | 15.3x | 13.5x |
| FCF Yield | 3.72% | -9.79% | 11.9% | 2.2% | 5.25% | 5.87% | 6.54% | 7.43% |
| Dividend per Share 2 | 0.0746 | 0.0785 | 0.1286 | 0.13 | 0.132 | 0.15 | 0.1525 | 0.1875 |
| Rate of return | 2.78% | 3.3% | 4.8% | 3.39% | 2.81% | 4.45% | 4.53% | 5.57% |
| EPS 2 | 0.13 | 0.04 | 0.25 | 0.23 | 0.23 | 0.275 | 0.285 | 0.3475 |
| Distribution rate | 57.4% | 196% | 51.4% | 56.5% | 57.4% | 54.5% | 53.5% | 54% |
| Net sales 1 | 940.2 | 1,024 | 1,132 | 1,157 | 1,206 | 1,226 | 1,275 | 1,370 |
| EBITDA 1 | 120.9 | 119.4 | 170.9 | 176.1 | 184.7 | 182.5 | 194.5 | 218.5 |
| EBIT 1 | 64.47 | 55.48 | 109.5 | 109.2 | 115.3 | 113 | 122.5 | 145.2 |
| Net income 1 | 33.81 | 10.86 | 67.06 | 60.91 | 61.56 | 74.63 | 74.07 | 92.67 |
| Net Debt 1 | 240.8 | 391.5 | 332.5 | 369.5 | 365.5 | 401.2 | 368.5 | 320.8 |
| Reference price 2 | 2.686 | 2.374 | 2.681 | 3.830 | 4.701 | 3.367 | 3.367 | 3.367 |
| Nbr of stocks (in thousands) | 269,219 | 269,213 | 268,952 | 268,893 | 268,631 | 268,646 | - | - |
| Announcement Date | 23/2/22 | 21/2/23 | 15/2/24 | 11/2/25 | 10/2/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.24x | 1.07x | 7.16x | 4.46% | 1.01B | |
| 25.85x | 2.56x | 12.19x | 2.15% | 22.41B | |
| 24.72x | 1.1x | 7.17x | 4.31% | 22.28B | |
| 27.27x | 1.08x | 8.37x | 5.38% | 17.68B | |
| 22.33x | 2.51x | 10.26x | 1.67% | 6.92B | |
| 18.76x | 2.14x | 13.15x | 3.2% | 4.77B | |
| -9.71x | 1.18x | 7.13x | 4.34% | 4.87B | |
| -46.95x | 0.84x | 8.56x | 2.06% | 4.56B | |
| 16.25x | 1.27x | 7.94x | 2.83% | 3.72B | |
| 13.37x | 1.01x | 6.79x | 4.3% | 3.18B | |
| Average | 10.41x | 1.48x | 8.87x | 3.47% | 9.14B | |
| Weighted average by Cap. | 18.71x | 1.61x | 9.26x | 3.56% |
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
- ELO Stock
- Valuation Elopak ASA
Select your edition
All financial news and data tailored to specific country editions
