Valuation Endúr ASA

Stocks

Market Closed - Oslo Bors 22:45:00 11/09/2026 HKT			5-day change	1st Jan Change
104.00 ^NOK	-2.07%		-4.41%	+14.66%

08-27	Danske Bank cuts the target price for Endúr to 130 Norwegian kroner (140), reiterates buy - BN	FW
08-24	Nordea cuts its target price for Endúr to 131 Norwegian kroner (136), reiterates buy	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2023	2024	2025	2026	2027	2028
Market Cap ¹	939.6	1,239	2,550	4,556	5,318	-	-
Change	-	-	105.84%	78.68%	16.74%	-	-
Enterprise Value (EV) ¹	939.6	1,239	3,344	4,835	5,838	5,361	4,783
Change	-	-	169.98%	44.57%	20.75%	-8.18%	-10.78%
P/E	-	-	59.8x	33x	18.5x	15.6x	13.5x
PBR	-	-	2.07x	1.89x	2.06x	1.86x	1.67x
PEG	-	-	-	0x	0x	0.8x	0.9x
Capitalization / Revenue	-	-	0.91x	0.71x	0.65x	0.6x	0.57x
EV / Revenue	-	-	1.2x	0.75x	0.71x	0.6x	0.51x
EV / EBITDA	-	-	9x	7.34x	6.72x	5.67x	4.77x
EV / EBIT	-	-	22.3x	14.9x	12.9x	10.1x	8.06x
EV / FCF	-	-	7.68x	4.97x	13x	9.69x	5.81x
FCF Yield	-	-	13%	20.1%	7.71%	10.3%	17.2%
Dividend per Share ²	-	-	-	0.8	1.2	1.862	2.169
Rate of return	-	-	-	0.88%	1.15%	1.79%	2.09%
EPS ²	-	-	1.16	2.75	5.636	6.676	7.696
Distribution rate	-	-	-	29.1%	21.3%	27.9%	28.2%
Net sales ¹	-	-	2,787	6,420	8,219	8,904	9,397
EBITDA ¹	-	-	371.6	658.8	869	945.3	1,003
EBIT ¹	-	-	150	325.5	451.5	528.8	593.2
Net income ¹	-68.9	-27.2	47	137.3	285.7	341.9	395.8
Net Debt ¹	-	-	794.4	279	519.8	42.5	-535.2
Reference price ²	34.45	38.00	69.40	90.70	104.00	104.00	104.00
Nbr of stocks (in thousands)	27,275	32,595	36,738	50,226	51,135	-	-
Announcement Date	25/2/22	22/2/24	10/2/25	26/2/26	-	-	-

¹NOK in Million²NOK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ENDÚR ASA	18.45x	0.71x	6.72x	1.15%	573M
HD HYUNDAI MARINE SOLUTION CO.,LTD.	31.81x	4.5x	24.13x	1.96%	8.26B
Average	25.13x	2.60x	15.42x	1.56%	4.42B
Weighted average by Cap.	30.94x	4.25x	23.00x	1.91%