|
Market Closed -
Oslo Bors
22:45:00 16/10/2026 HKT
|
5-day change | 1st Jan Change | ||
| 48.60 NOK | +1.52% |
|
+5.65% | +47.27% |
Company Valuation: NorAm Drilling
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 210.5 | 2,446 | 1,769 | 1,449 | 1,429 | 2,107 | - | - |
| Change | - | 1,061.87% | -27.69% | -18.08% | -1.35% | 47.41% | - | - |
| Enterprise Value (EV) 1 | 210.5 | 2,312 | 1,641 | 1,356 | 1,330 | 2,021 | 2,035 | 2,035 |
| Change | - | 998.22% | -29.02% | -17.38% | -1.91% | 51.95% | 0.68% | 0% |
| P/E | -1.16x | 16.8x | 9.07x | 60.1x | 10.1x | 11.6x | 8.8x | 8x |
| PBR | - | - | 2.18x | 2.21x | 2.66x | 3.9x | 4.08x | 4.32x |
| PEG | - | -0x | 0.3x | -0.7x | 0x | 0.4x | 0.3x | 0.81x |
| Capitalization / Revenue | - | 2.51x | 1.42x | 1.26x | 1.48x | 1.87x | 1.73x | 1.68x |
| EV / Revenue | - | 2.37x | 1.32x | 1.18x | 1.37x | 1.79x | 1.67x | 1.62x |
| EV / EBITDA | - | 8.66x | 3.78x | 5.05x | 6.95x | 8.08x | 6.13x | 5.63x |
| EV / EBIT | - | 32.8x | 7.05x | 28.5x | 10x | 10.3x | 7.41x | 6.68x |
| EV / FCF | - | 17.8x | 3.76x | 10.3x | - | 12.9x | 7.98x | 6.7x |
| FCF Yield | - | 5.61% | 26.6% | 9.67% | - | 7.76% | 12.5% | 14.9% |
| Dividend per Share 2 | - | - | - | - | - | 4.469 | 5.965 | 6.562 |
| Rate of return | - | - | - | - | - | 9.2% | 12.3% | 13.5% |
| EPS 2 | -7.784 | 3.376 | 4.521 | 0.5571 | 3.255 | 4.176 | 5.526 | 6.074 |
| Distribution rate | - | - | - | - | - | 107% | 108% | 108% |
| Net sales 1 | - | 976.5 | 1,244 | 1,149 | 968.1 | 1,126 | 1,220 | 1,255 |
| EBITDA 1 | - | 267 | 434.2 | 268.5 | 191.5 | 250.2 | 331.7 | 361.5 |
| EBIT 1 | - | 70.43 | 232.8 | 47.6 | 132.4 | 195.3 | 274.7 | 304.6 |
| Net income 1 | -181 | 30.47 | 198.9 | 25.11 | 141.8 | 182.7 | 241.4 | 266.3 |
| Net Debt 1 | - | -134 | -127.6 | -93.05 | -99.41 | -86.19 | -72.5 | -72.5 |
| Reference price 2 | 9.00 | 56.70 | 41.00 | 33.50 | 33.00 | 48.60 | 48.60 | 48.60 |
| Nbr of stocks (in thousands) | 23,392 | 43,141 | 43,141 | 43,255 | 43,318 | 43,358 | - | - |
| Announcement Date | 25/5/22 | 20/2/23 | 22/2/24 | 19/2/25 | 19/2/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.64x | 1.79x | 8.08x | 9.2% | 223M | |
| 16.24x | 5.17x | 11.67x | 4.58% | 23.95B | |
| 6.89x | 0.86x | 3.4x | 4.86% | 7.4B | |
| 17.97x | 2.66x | 7.53x | -.--% | 6.28B | |
| 24.62x | 2.93x | 12.74x | -.--% | 5.92B | |
| 20.86x | 3.77x | 7.9x | 2.87% | 4.84B | |
| 14.53x | 0.52x | 4.98x | 3.1% | 4.62B | |
| -242.11x | 1.05x | 5.45x | 3.48% | 4.39B | |
| -66.23x | 1.3x | 5.8x | 2.72% | 3.74B | |
| 122.33x | 2.04x | 7.17x | -.--% | 2.96B | |
| Average | -7.32x | 2.21x | 7.47x | 3.08% | 6.43B | |
| Weighted average by Cap. | -1.23x | 3.12x | 8.67x | 3.13% |
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
- NORAM Stock
- Valuation NorAm Drilling
Select your edition
All financial news and data tailored to specific country editions
