|
Market Closed -
Other stock markets
|
After hours 07:56:12 pm | |||
| 36.27 USD | +3.60% |
|
40.08 | +10.52% |
| May. 26 | Danske Bank Downgrades Frontline to Hold, Reduces PT | MT |
| May. 25 | Kepler Cheuvreux Raises Frontline Plc PT, Affirms Reduce Rating | MT |
Company Valuation: Frontline plc
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,439 | 2,703 | 4,464 | 3,159 | 4,858 | 8,075 | - | - |
| Change | - | 87.82% | 65.16% | -29.23% | 53.77% | 66.22% | - | - |
| Enterprise Value (EV) 1 | 3,688 | 4,606 | 7,607 | 6,487 | 7,674 | 10,793 | 10,703 | 10,433 |
| Change | - | 24.88% | 65.17% | -14.72% | 18.29% | 40.64% | -0.83% | -2.52% |
| P/E ratio | -118x | 5.49x | 6.8x | 6.36x | 12.8x | 4.7x | 12.2x | 10.5x |
| PBR | 0.87x | 1.15x | 1.96x | 1.35x | 1.93x | 2.96x | 3.04x | 3.08x |
| PEG | - | -0x | 0.2x | -0.3x | -0.5x | 0x | -0.2x | 0.7x |
| Capitalization / Revenue | 4.03x | 3.28x | 3.77x | 2.47x | 3.99x | 3.43x | 4.91x | 6.05x |
| EV / Revenue | 10.3x | 5.58x | 6.43x | 5.08x | 6.3x | 4.59x | 6.51x | 7.81x |
| EV / EBITDA | 23.1x | 7.89x | 7.78x | 5.79x | 8.28x | 4.91x | 7.89x | 9.23x |
| EV / EBIT | 302x | 10.3x | 10.2x | 8.3x | 12.8x | 5.56x | 11.1x | 12.9x |
| EV / FCF | -12.3x | 93x | -9.81x | -36.3x | 10.8x | 6.38x | 11.2x | 11x |
| FCF Yield | -8.14% | 1.08% | -10.2% | -2.76% | 9.22% | 15.7% | 8.89% | 9.13% |
| Dividend per Share 2 | - | 1.22 | 2.17 | 1.78 | 1.76 | 6.499 | 3.294 | 3.46 |
| Rate of return | - | 10% | 10.8% | 12.5% | 8.07% | 17.9% | 9.08% | 9.54% |
| EPS 2 | -0.06 | 2.21 | 2.95 | 2.23 | 1.7 | 7.715 | 2.982 | 3.46 |
| Distribution rate | - | 55.2% | 73.6% | 79.8% | 104% | 84.2% | 110% | 100% |
| Net sales 1 | 356.7 | 824.7 | 1,184 | 1,277 | 1,217 | 2,352 | 1,644 | 1,336 |
| EBITDA 1 | 160 | 583.8 | 977.6 | 1,121 | 927.2 | 2,200 | 1,357 | 1,130 |
| EBIT 1 | 12.22 | 445.6 | 746.7 | 781.7 | 598.8 | 1,941 | 962.5 | 808.6 |
| Net income 1 | -11.15 | 472.7 | 656.4 | 495.6 | 379.1 | 1,825 | 868.2 | 664 |
| Net Debt 1 | 2,249 | 1,903 | 3,143 | 3,328 | 2,816 | 2,718 | 2,628 | 2,358 |
| Reference price 2 | 7.07 | 12.14 | 20.05 | 14.19 | 21.82 | 36.27 | 36.27 | 36.27 |
| Nbr of stocks (in thousands) | 203,531 | 222,623 | 222,623 | 222,623 | 222,623 | 222,623 | - | - |
| Announcement Date | 2/17/22 | 2/28/23 | 2/29/24 | 2/28/25 | 2/27/26 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 4.54x | 4.47x | 4.78x | 18.56% | 7.79B | |
| 5.7x | 2.97x | 6.91x | 8.76% | 12.46B | |
| 5.01x | 3.57x | 4.56x | 15.72% | 4.03B | |
| 5.68x | 1.99x | 3.08x | 2.43% | 3.49B | |
| 4.8x | 2.99x | 3.66x | 15.19% | 3.17B | |
| 9.77x | - | - | 4.17% | 2.82B | |
| 4.61x | 4.23x | 4.91x | 18.39% | 2.65B | |
| 4.21x | 4.08x | 4.8x | 21.1% | 1.87B | |
| 6.06x | 3.7x | 6.32x | 8.1% | 1.85B | |
| 14.31x | 8.63x | 11.48x | 10.1% | 1.61B | |
| Average | 6.47x | 4.07x | 5.61x | 12.25% | 4.17B | |
| Weighted average by Cap. | 5.83x | 3.65x | 5.55x | 12.1% |
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
- FRO Stock
- Valuation Frontline plc
Select your edition
All financial news and data tailored to specific country editions
