Valuation Aker Solutions ASA

Equities

Market Closed - Oslo Bors Other stock markets 10:45:00 2026-02-06 am EST			5-day change	1st Jan Change
38.00 ^NOK	+9.20%		+8.26%	+22.90%

Feb. 06	Aker Solutions ASA Reports Earnings Results for the Fourth Quarter and Full Year Ended December 31, 2025	CI
Feb. 06	Aker Solutions boosts 2026 revenue outlook, raises dividend	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	8,094	11,354	18,264	20,577	14,907	18,440	18,440	-
Change	-	40.27%	60.86%	12.67%	-27.56%	23.7%	0%	-
Enterprise Value (EV) ¹	7,638	13,901	17,529	18,114	15,392	18,287	19,031	18,243
Change	-	81.99%	26.1%	3.34%	-15.03%	18.81%	4.07%	-4.14%
P/E ratio	-5.26x	45x	15.5x	1.76x	5.64x	5.86x	8.36x	10.6x
PBR	1.03x	1.46x	1.97x	1.07x	1.33x	1.6x	1.47x	1.4x
PEG	-	-0x	0x	0x	-0.1x	-1.4x	-0.4x	-0.5x
Capitalization / Revenue	0.28x	0.39x	0.44x	0.57x	0.28x	0.24x	0.4x	0.45x
EV / Revenue	0.26x	0.47x	0.42x	0.5x	0.29x	0.29x	0.41x	0.44x
EV / EBITDA	6.18x	7.43x	5.8x	14x	3.32x	3.44x	4.65x	5.3x
EV / EBIT	-150x	17.9x	9.12x	29.6x	4.43x	4.63x	6.7x	8.18x
EV / FCF	109x	5.7x	4.34x	8.76x	9.27x	8.14x	11.4x	8.37x
FCF Yield	0.92%	17.5%	23.1%	11.4%	10.8%	12.3%	8.76%	11.9%
Dividend per Share ²	-	0.2	1	2	3.3	3.287	2.636	2.143
Rate of return	-	0.86%	2.67%	4.76%	10.6%	8.65%	6.94%	5.64%
EPS ²	-3.13	0.52	2.42	23.94	5.51	5.28	4.543	3.58
Distribution rate	-	38.5%	41.3%	8.35%	59.9%	58.1%	58%	59.8%
Net sales ¹	29,396	29,473	41,417	36,262	53,201	63,202	46,568	41,348
EBITDA ¹	1,236	1,871	3,022	1,295	4,632	5,284	4,096	3,439
EBIT ¹	-51	775	1,923	611	3,474	3,832	2,843	2,232
Net income ¹	-1,520	254	1,170	11,704	2,656	2,547	2,188	1,725
Net Debt ¹	-456	2,547	-735	-2,463	485	-152.5	591.3	-196.3
Reference price ²	16.45	23.38	37.40	42.02	31.10	38.00	38.00	38.00
Nbr of stocks (in thousands)	492,065	485,631	488,338	489,698	479,324	485,252	485,252	-
Announcement Date	2/15/21	2/8/22	2/8/23	2/8/24	2/11/25	2/6/26	-	-

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.($)
AKER SOLUTIONS ASA	6.72x	0.29x	3.44x	8.65%	1.91B
SUBSEA 7 S.A.	16.8x	1.11x	5.46x	4.81%	7.46B
TECHNIP ENERGIES N.V.	14.96x	0.35x	3.9x	2.74%	6.78B
LIBERTY ENERGY INC.	-53.15x	1.32x	10.72x	1.41%	4.09B
TGS ASA	44.28x	1.66x	2.84x	5.81%	2.06B
SELECT WATER SOLUTIONS, INC.	64.45x	-	-	2.17%	1.35B
BW OFFSHORE LIMITED	6.53x	1.47x	2.81x	5.12%	889M
FLOWCO HOLDINGS INC.	17.49x	1.16x	2.84x	1.16%	677M
DAYANG ENTERPRISE HOLDINGS	12.25x	1.67x	4.53x	5.76%	513M
Average	14.48x	1.13x	4.57x	4.18%	2.86B
Weighted average by Cap.	8.73x	0.94x	5.34x	3.88%