|
Market Closed -
Oslo Bors
23:45:00 13/11/2026 HKT
|
5-day change | 1st Jan Change | ||
| 139.30 NOK | +0.72% |
|
+8.07% | +51.99% |
| 11-12 | TGS Bags Ocean Bottom Node Contract for Project Offshore Namibia | MT |
| 11-04 | Kepler Cheuvreux raises price target for TGS to 90 Norwegian kroner (70), reiterates reduce - BN | FW |
Company Valuation: TGS ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,115 | 1,668 | 1,706 | 1,956 | 1,794 | 2,867 | - | - |
| Change | - | 49.61% | 2.3% | 14.68% | -8.3% | 59.81% | - | - |
| Enterprise Value (EV) 1 | 932.4 | 1,479 | 1,595 | 2,445 | 2,221 | 3,269 | 3,236 | 3,189 |
| Change | - | 58.65% | 7.8% | 53.36% | -9.17% | 47.19% | -1.01% | -1.47% |
| P/E | -20.9x | 18.4x | 76.7x | 19.2x | 101x | 14.6x | 12.4x | 10.5x |
| PBR | 1x | 1.34x | 1.34x | 0.94x | 0.91x | 1.44x | 1.38x | 1.34x |
| PEG | - | -0x | -1x | 0x | -1.2x | 0x | 0.7x | 0.6x |
| Capitalization / Revenue | 3.61x | 2.33x | 2.15x | 1.48x | 1.17x | 1.89x | 1.78x | 1.69x |
| EV / Revenue | 3.02x | 2.06x | 2.01x | 1.86x | 1.45x | 2.15x | 2.01x | 1.88x |
| EV / EBITDA | 4.76x | 2.75x | 4.15x | 3.52x | 2.48x | 3.78x | 3.26x | 2.99x |
| EV / EBIT | -5.77x | 11.3x | 29.9x | 12.5x | 12.2x | 10.3x | 8.94x | 7.58x |
| EV / FCF | 6.28x | 21x | 10.2x | 10.7x | 5.69x | 14.2x | 15.3x | 12.2x |
| FCF Yield | 15.9% | 4.76% | 9.83% | 9.36% | 17.6% | 7.05% | 6.52% | 8.19% |
| Dividend per Share 2 | 0.56 | 0.56 | 0.56 | 0.56 | 0.62 | 0.6092 | 0.6814 | 0.9067 |
| Rate of return | 5.83% | 4.18% | 4.3% | 5.62% | 6.79% | 4.18% | 4.68% | 6.22% |
| EPS 2 | -0.46 | 0.73 | 0.17 | 0.52 | 0.09 | 0.9974 | 1.172 | 1.382 |
| Distribution rate | -122% | 76.7% | 329% | 108% | 689% | 61.1% | 58.2% | 65.6% |
| Net sales 1 | 308.9 | 716.6 | 794.3 | 1,318 | 1,527 | 1,520 | 1,611 | 1,692 |
| EBITDA 1 | 196 | 538.9 | 383.9 | 694.2 | 896.2 | 866 | 993.5 | 1,066 |
| EBIT 1 | -161.6 | 130.7 | 53.3 | 195.5 | 182.4 | 316.9 | 362.1 | 420.7 |
| Net income 1 | -54.11 | 86.67 | 21.65 | 94.22 | 18.3 | 196.1 | 249.2 | 309.6 |
| Net Debt 1 | -182.3 | -188.5 | -111.5 | 488.9 | 427 | 402.1 | 369 | 321.6 |
| Reference price 2 | 9.60 | 13.40 | 13.04 | 9.97 | 9.13 | 14.57 | 14.57 | 14.57 |
| Nbr of stocks (in thousands) | 116,107 | 124,469 | 130,862 | 196,213 | 196,459 | 196,756 | - | - |
| Announcement Date | 10/2/22 | 9/2/23 | 15/2/24 | 20/2/25 | 12/2/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.61x | 2.15x | 3.78x | 4.18% | 2.87B | |
| 22.61x | 2.27x | 10.53x | 2.27% | 76.27B | |
| 18.31x | 2.1x | 11.76x | 1.87% | 49.1B | |
| 15.2x | 2.19x | 9.21x | 4.73% | 30.82B | |
| 14.63x | 1.45x | 8.16x | 2.01% | 27.94B | |
| 20.56x | 2.32x | 11.39x | 0.3% | 25.76B | |
| 22.45x | 3.53x | 13.98x | 1.29% | 11.28B | |
| 12.45x | 1.18x | 4.96x | 3.95% | 9.64B | |
| 29.85x | 0.49x | 4.34x | 3.91% | 9.04B | |
| 20.76x | 0.31x | 4.41x | 2.9% | 6.62B | |
| Average | 19.14x | 1.80x | 8.25x | 2.74% | 25B | |
| Weighted average by Cap. | 19.46x | 2.04x | 9.91x | 2.38% |
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
- TGS Stock
- Valuation TGS ASA
Select your edition
All financial news and data tailored to specific country editions
