Valuation Endúr ASA

Stocks

Real-time Oslo Bors 08:37:03 2026-08-27 am EDT			5-day change	1st Jan Change
111.00 ^NOK	-0.72%		-2.46%	+22.38%

03:07am	Danske Bank cuts the target price for Endúr to 130 Norwegian kroner (140), reiterates buy - BN	FW
Aug. 24	Nordea cuts its target price for Endúr to 131 Norwegian kroner (136), reiterates buy	FW

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	5,717	-	-
Change	-	-	105.84%	78.68%	25.49%	-	-
Enterprise Value (EV) ¹	939.6	1,239	3,344	4,835	6,237	5,759	5,182
Change	-	-	169.98%	44.57%	29%	-7.65%	-10.03%
P/E	-	-	59.8x	33x	19.8x	16.7x	14.5x
PBR	-	-	2.07x	1.89x	2.24x	1.98x	1.75x
PEG	-	-	-	0x	0x	0.9x	0.9x
Capitalization / Revenue	-	-	0.91x	0.71x	0.7x	0.64x	0.61x
EV / Revenue	-	-	1.2x	0.75x	0.76x	0.65x	0.55x
EV / EBITDA	-	-	9x	7.34x	7.22x	6.09x	5.17x
EV / EBIT	-	-	22.3x	14.9x	13.8x	10.9x	8.74x
EV / FCF	-	-	7.68x	4.97x	13.9x	10.4x	6.29x
FCF Yield	-	-	13%	20.1%	7.22%	9.6%	15.9%
Dividend per Share ²	-	-	-	0.8	1.2	1.862	2.17
Rate of return	-	-	-	0.88%	1.07%	1.67%	1.94%
EPS ²	-	-	1.16	2.75	5.635	6.675	7.695
Distribution rate	-	-	-	29.1%	21.3%	27.9%	28.2%
Net sales ¹	-	-	2,787	6,420	8,220	8,904	9,397
EBITDA ¹	-	-	371.6	658.8	864.1	945.8	1,003
EBIT ¹	-	-	150	325.5	451.6	528.9	593.2
Net income ¹	-68.9	-27.2	47	137.3	285.6	342	395.7
Net Debt ¹	-	-	794.4	279	519.8	42.4	-535
Reference price ²	34.45	38.00	69.40	90.70	111.80	111.80	111.80
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
ENDÚR ASA	19.84x	0.76x	7.22x	1.07%	611M
HD HYUNDAI MARINE SOLUTION CO.,LTD.	28.31x	3.98x	21.33x	2.2%	7.13B
Average	24.08x	2.37x	14.27x	1.64%	3.87B
Weighted average by Cap.	27.64x	3.72x	20.21x	2.11%