Company Valuation: Aker ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 40,370 41,593 61,287 53,449 49,477 44,058 44,058 -
Change - 3.03% 47.35% -12.79% -7.43% -10.95% 0% -
Enterprise Value (EV) 1 48,284 50,641 62,878 53,449 49,477 52,607 52,607 52,607
Change - 4.88% 24.16% -15% -7.43% 6.32% 0% 0%
P/E ratio 18.7x 29.2x 14.3x -28.1x -47.9x - - -
PBR 3.11x 2.4x - - - - - -
PEG - -0.9x 0x 0x 1.1x - - -
Capitalization / Revenue - - 15,050,843x - - - - -
EV / Revenue - - 15,441,560x - - - - -
EV / EBITDA -180,839,705x -187,558,319x 16,980,295x -144,457,377x -122,468,556x - - -
EV / EBIT -165,356,853x -143,865,756x 17,123,648x -132,958,283x -113,220,358x - - -
EV / FCF -8,603,742x -1,406,687,393x - - - - - -
FCF Yield -0% -0% - - - - - -
Dividend per Share 2 22.5 23.5 23.5 - 30 51 40 40
Rate of return 4.14% 4.2% 2.85% - 4.5% 8.6% 6.75% 6.75%
EPS 2 29.07 19.21 57.55 -25.57 -13.92 - - -
Distribution rate 77.4% 122% 40.8% - -216% - - -
Net sales - - 4,072 - - - - -
EBITDA -267 -270 3,703 -370 -404 - - -
EBIT -292 -352 3,672 -402 -437 - - -
Net income 2,159 5,215 12,433 -1,900 -1,034 - - -
Net Debt 1 7,914 9,048 1,591 - - 8,549 8,549 8,549
Reference price 2 543.50 560.00 825.00 719.50 666.00 593.00 593.00 593.00
Nbr of stocks (in thousands) 74,278 74,273 74,287 74,287 74,290 74,296 74,296 -
Announcement Date 2/14/20 2/17/21 3/30/22 3/29/23 3/22/24 - - -
1NOK in Million2NOK
Estimates

Add to a list
P/E ratio (Y) EV / Sales (Y) EV / EBITDA (Y) Yield (Y) Capi.($)
11.31x1.64x2.08x14.09% 7.6B
9.26x3.86x5.12x9.97% 2.21B
11.48x0.43x0.78x - 537M
3.49x0.09x0.15x-.--% 179M
Average 8.89x 1.51x 2.03x percentage-no-prefix 2.63B
Weighted average by Cap. 10.76x 2.02x 2.62x percentage-no-prefix
See all sector valuations

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield