Valuation Interoil Exploration and Production ASA

Stocks

Market Closed - Oslo Bors 10:45:00 2026-08-28 am EDT			5-day change	1st Jan Change
2.400 ^NOK	-7.34%		-16.96%	+201.13%

Aug. 13	Interoil Exploration and Production ASA Reports Earnings Results for the Full Year Ended December 31, 2025	CI
Aug. 12	Interoil Exploration and Production ASA Auditor Raises 'Going Concern' Doubt	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025
Market Cap ¹	23.52	18.03	18.15	11.91	3.416	1.599
Change	-	-23.35%	0.67%	-34.37%	-71.32%	-53.2%
Enterprise Value (EV) ¹	47.85	39.04	39.56	39.16	40.59	33.83
Change	-	-18.4%	1.33%	-1.01%	3.64%	-16.66%
P/E	-1.66x	-9.9x	-9.24x	-0.84x	-0.2x	-0.05x
PBR	-3.9x	-4.29x	-6.1x	-0.71x	-0.11x	-0.03x
PEG	-	0.1x	-	-0x	-0x	-0x
Capitalization / Revenue	2.63x	1.42x	0.96x	0.62x	0.2x	0.18x
EV / Revenue	5.35x	3.08x	2.08x	2.04x	2.41x	3.9x
EV / EBITDA	-665x	8.13x	6.16x	63.6x	-8.77x	6.74x
EV / EBIT	-6.35x	133x	14.8x	-7.33x	-3.43x	-9.92x
EV / FCF	-16.5x	10.9x	30.2x	6.91x	175x	1.22x
FCF Yield	-6.07%	9.14%	3.31%	14.5%	0.57%	81.8%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.9	-0.1	-0.1	-0.7074	-0.8529	-1.484
Distribution rate	-	-	-	-	-	-
Net sales ¹	8.95	12.66	19	19.21	16.81	8.683
EBITDA ¹	-0.072	4.802	6.423	0.616	-4.626	5.019
EBIT ¹	-7.532	0.293	2.678	-5.342	-11.84	-3.41
Net income ¹	-13.79	-1.463	-0.664	-14.3	-17.17	-29.88
Net Debt ¹	24.33	21.01	21.41	27.25	37.17	32.23
Reference price ²	1.4972	0.9898	0.9237	0.5917	0.1697	0.0794
Nbr of stocks (in thousands)	15,711	18,216	19,652	20,134	20,134	20,134
Announcement Date	6/25/21	4/28/22	4/30/23	5/8/24	6/13/25	8/13/26

¹USD in Million²USD

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.($)
INTEROIL EXPLORATION AND PRODUCTION ASA	-	-	-	-	5.15M
CONOCOPHILLIPS	12.27x	2.35x	5.38x	2.61%	157B
CANADIAN NATURAL RESOURCES LIMITED	12.21x	3.25x	6.21x	3.65%	101B
EOG RESOURCES, INC.	8.53x	2.6x	4.55x	2.88%	75.19B
OCCIDENTAL PETROLEUM CORPORATION	7.57x	2.5x	3.97x	1.73%	59.08B
CENOVUS ENERGY INC.	9.78x	1.41x	4.64x	1.98%	58.29B
DIAMONDBACK ENERGY, INC.	11.92x	3.59x	5.09x	2.2%	55.35B
DEVON ENERGY CORPORATION	9.6x	2.54x	4.92x	2.35%	54.45B
WOODSIDE ENERGY GROUP LTD	12.36x	3.44x	5.15x	5.69%	44.02B
ECOPETROL S.A.	6.27x	1.6x	3.83x	5.34%	33.97B
Average	10.06x	2.59x	4.86x	3.16%	63.8B
Weighted average by Cap.	10.59x	2.61x	5.05x	2.97%