|
Market Closed -
Oslo Bors
10:45:00 2026-10-12 am EDT
|
5-day change | 1st Jan Change | ||
| 116.40 NOK | -3.00% |
|
+3.56% | +28.34% |
Company Valuation: Endúr ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 939.6 | 1,239 | 2,550 | 4,556 | 6,136 | - | - |
| Change | - | - | 105.84% | 78.68% | 34.7% | - | - |
| Enterprise Value (EV) 1 | 939.6 | 1,239 | 3,344 | 4,835 | 6,656 | 6,179 | 5,601 |
| Change | - | - | 169.98% | 44.57% | 37.68% | -7.17% | -9.35% |
| P/E | - | - | 59.8x | 33x | 21.3x | 18x | 15.6x |
| PBR | - | - | 2.07x | 1.89x | 2.38x | 2.14x | 1.93x |
| PEG | - | - | - | 0x | 0x | 1x | 1x |
| Capitalization / Revenue | - | - | 0.91x | 0.71x | 0.75x | 0.69x | 0.65x |
| EV / Revenue | - | - | 1.2x | 0.75x | 0.81x | 0.69x | 0.6x |
| EV / EBITDA | - | - | 9x | 7.34x | 7.66x | 6.54x | 5.58x |
| EV / EBIT | - | - | 22.3x | 14.9x | 14.7x | 11.7x | 9.44x |
| EV / FCF | - | - | 7.68x | 4.97x | 14.8x | 11.2x | 6.8x |
| FCF Yield | - | - | 13% | 20.1% | 6.76% | 8.95% | 14.7% |
| Dividend per Share 2 | - | - | - | 0.8 | 1.2 | 1.862 | 2.169 |
| Rate of return | - | - | - | 0.88% | 1% | 1.55% | 1.81% |
| EPS 2 | - | - | 1.16 | 2.75 | 5.636 | 6.676 | 7.696 |
| Distribution rate | - | - | - | 29.1% | 21.3% | 27.9% | 28.2% |
| Net sales 1 | - | - | 2,787 | 6,420 | 8,219 | 8,904 | 9,397 |
| EBITDA 1 | - | - | 371.6 | 658.8 | 869 | 945.3 | 1,003 |
| EBIT 1 | - | - | 150 | 325.5 | 451.5 | 528.8 | 593.2 |
| Net income 1 | -68.9 | -27.2 | 47 | 137.3 | 285.7 | 341.9 | 395.8 |
| Net Debt 1 | - | - | 794.4 | 279 | 519.8 | 42.5 | -535.2 |
| Reference price 2 | 34.45 | 38.00 | 69.40 | 90.70 | 120.00 | 120.00 | 120.00 |
| Nbr of stocks (in thousands) | 27,275 | 32,595 | 36,738 | 50,226 | 51,135 | - | - |
| Announcement Date | 2/25/22 | 2/22/24 | 2/10/25 | 2/26/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.29x | 0.81x | 7.66x | 1% | 641M | |
| 14.4x | 0.82x | 6.19x | 2.43% | 43.3B | |
| 23.66x | 3.65x | 14.66x | - | 30.95B | |
| 12.57x | 1.46x | 8.14x | 2.65% | 30.04B | |
| 10.85x | 1.65x | 10.2x | 0% | 16.44B | |
| 5.48x | 0.33x | 1.68x | 6.77% | 15.37B | |
| 17.15x | 1.2x | 9.25x | 0.42% | 12.01B | |
| 28.23x | 3.93x | 21.4x | 2.24% | 7.34B | |
| 12.56x | 0.68x | 6.58x | 2.53% | 5.28B | |
| 25.23x | 0.68x | 8.76x | -.--% | 4.99B | |
| Average | 17.14x | 1.52x | 9.45x | 2% | 16.64B | |
| Weighted average by Cap. | 15.72x | 1.65x | 9.09x | 2.4% |
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
- ENDUR Stock
- Valuation Endúr ASA
Select your edition
All financial news and data tailored to specific country editions
