Valuation Endúr ASA

Stocks

Market Closed - Oslo Bors 10:45:00 2026-09-18 am EDT			5-day change	1st Jan Change
105.20 ^NOK	+2.53%		+1.15%	+15.99%

Aug. 27	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	5,379	-	-
Change	-	-	105.84%	78.68%	18.09%	-	-
Enterprise Value (EV) ¹	939.6	1,239	3,344	4,835	5,899	5,422	4,844
Change	-	-	169.98%	44.57%	22.02%	-8.09%	-10.66%
P/E	-	-	59.8x	33x	18.7x	15.8x	13.7x
PBR	-	-	2.07x	1.89x	2.08x	1.88x	1.69x
PEG	-	-	-	0x	0x	0.9x	0.9x
Capitalization / Revenue	-	-	0.91x	0.71x	0.65x	0.6x	0.57x
EV / Revenue	-	-	1.2x	0.75x	0.72x	0.61x	0.52x
EV / EBITDA	-	-	9x	7.34x	6.79x	5.74x	4.83x
EV / EBIT	-	-	22.3x	14.9x	13.1x	10.3x	8.17x
EV / FCF	-	-	7.68x	4.97x	13.1x	9.8x	5.88x
FCF Yield	-	-	13%	20.1%	7.63%	10.2%	17%
Dividend per Share ²	-	-	-	0.8	1.2	1.862	2.169
Rate of return	-	-	-	0.88%	1.14%	1.77%	2.06%
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	105.20	105.20	105.20
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ENDÚR ASA	18.2x	0.7x	6.64x	1.17%	571M
HD HYUNDAI MARINE SOLUTION CO.,LTD.	30.81x	4.35x	23.22x	2%	7.94B
Average	24.51x	2.52x	14.93x	1.59%	4.25B
Weighted average by Cap.	29.96x	4.10x	22.11x	1.95%