Valuation Axactor ASA

Stocks

Real-time Oslo Bors 07:38:34 2026-11-05 am EST			5-day change	1st Jan Change
4.260 ^NOK	0.00%		+3.40%	-45.24%

Oct. 30	Nordea lowers its target price for Axactor to 7 Norwegian kroner (7.20), reiterates buy	FW
Oct. 29	Axactor ASA Reports Earnings Results for the Third Quarter and Nine Months Ended September 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	228.7	168.7	136.9	94.48	199.1	329.5	-	-
Change	-	-26.22%	-18.84%	-31%	110.74%	65.5%	-	-
Enterprise Value (EV) ¹	1,025	1,097	1,056	956.7	1,001	801.9	903.6	1,038
Change	-	7.01%	-3.72%	-9.44%	4.59%	-19.86%	12.69%	14.86%
P/E	-6.76x	4.58x	4.44x	-1.19x	5.54x	-1.09x	7.53x	5.43x
PBR	0.6x	0.41x	0.32x	0.28x	0.54x	1.16x	1.01x	0.92x
PEG	-	-0x	-0.3x	0x	-0x	0x	-0x	0.1x
Capitalization / Revenue	1.17x	0.7x	0.53x	0.74x	0.77x	-3.62x	1.26x	1.09x
EV / Revenue	5.25x	4.58x	4.12x	7.48x	3.87x	-8.81x	3.46x	3.43x
EV / EBITDA	43.2x	9.22x	8.01x	103x	7.53x	-3.77x	7.38x	6.92x
EV / EBIT	72.8x	9.97x	8.6x	-420x	7.99x	-3.62x	7.91x	7.31x
EV / FCF	10.1x	-14.5x	13x	7.03x	7.16x	-9.65x	-9.67x	-17.2x
FCF Yield	9.87%	-6.92%	7.67%	14.2%	14%	-10.4%	-10.3%	-5.81%
Dividend per Share ²	-	-	-	-	-	0.01	0.03	0.04
Rate of return	-	-	-	-	-	2.44%	7.33%	9.78%
EPS ²	-0.112	0.122	0.102	-0.263	0.119	-0.374	0.0543	0.0753
Distribution rate	-	-	-	-	-	-2.67%	55.2%	53.1%
Net sales ¹	195.1	239.7	256.6	127.9	258.4	-91	260.9	302.3
EBITDA ¹	23.73	119	131.8	9.279	132.8	-212.5	122.4	150
EBIT ¹	14.08	110.1	122.8	-2.278	125.2	-221.5	114.2	142
Net income ¹	-32.8	36.76	30.83	-79.53	36.03	-301.2	43.3	60.57
Net Debt ¹	796.7	928.5	919.4	862.2	801.4	472.3	574	708.3
Reference price ²	0.7569	0.5585	0.4532	0.3127	0.6590	0.4090	0.4090	0.4090
Nbr of stocks (in thousands)	302,145	302,145	302,145	302,145	302,145	805,674	-	-
Announcement Date	2/18/22	2/17/23	2/15/24	2/14/25	2/12/26	-	-	-

¹EUR in Million²EUR

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.($)
AXACTOR ASA	-1.09x	-8.81x	-3.77x	-	370M
FEDERAL NATIONAL MORTGAGE ASSOCIATION	22.86x	-	-	-	27.55B
AERCAP HOLDINGS N.V.	8.13x	7.15x	8.09x	0.97%	24.71B
FEDERAL HOME LOAN MORTGAGE CORPORATION	218.18x	-	-	-	14.06B
MITSUBISHI HC CAPITAL INC.	11.39x	4.17x	22.82x	3.96%	11.8B
POWER FINANCE CORPORATION LIMITED	5.48x	-	-	5.56%	11.26B
INDIAN RAILWAY FINANCE CORPORATION LIMITED	11.28x	-	-	4.37%	10.76B
REC LIMITED	4.79x	-	-	6.98%	8B
Average	35.13x	0.84x	9.05x	4.37%	13.56B
Weighted average by Cap.	39.19x	6.04x	12.68x	3.55%