Valuation NorAm Drilling Company AS Norwegian OTC

Stocks

End-of-day quote Norwegian OTC Other stock markets 2022-10-07			5-day change	1st Jan Change
43.90 ^NOK	+9.75%		+9.75%	+387.78%

Jul. 08	NorAm Drilling AS Approves Cash Distribution for July 2026, Payable on or About July 24, 2026	CI
Jun. 09	Noram Drilling AS Announces Monthly Cash Distribution for June 2026, Payable on or About June 26, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	210.5	2,446	1,769	1,449	1,429	1,843	-	-
Change	-	1,061.87%	-27.69%	-18.08%	-1.35%	28.94%	-	-
Enterprise Value (EV) ¹	210.5	2,312	1,641	1,356	1,330	1,784	1,781	1,781
Change	-	998.22%	-29.02%	-17.38%	-1.91%	34.15%	-0.19%	0%
P/E	-1.16x	16.8x	9.07x	60.1x	10.1x	11.1x	7.81x	7.1x
PBR	-	-	2.18x	2.21x	2.66x	3.62x	3.78x	4.02x
PEG	-	-0x	0.3x	-0.7x	0x	0.6x	0.2x	0.7x
Capitalization / Revenue	-	2.51x	1.42x	1.26x	1.48x	1.64x	1.61x	1.56x
EV / Revenue	-	2.37x	1.32x	1.18x	1.37x	1.58x	1.55x	1.51x
EV / EBITDA	-	8.66x	3.78x	5.05x	6.95x	6.74x	5.44x	4.99x
EV / EBIT	-	32.8x	7.05x	28.5x	10x	8.67x	6.57x	5.92x
EV / FCF	-	17.8x	3.76x	10.3x	-	11.4x	6.99x	5.86x
FCF Yield	-	5.61%	26.6%	9.67%	-	8.79%	14.3%	17.1%
Dividend per Share ²	-	-	-	-	-	4.705	5.879	6.476
Rate of return	-	-	-	-	-	11.1%	13.8%	15.2%
EPS ²	-7.784	3.376	4.521	0.5571	3.255	3.823	5.446	5.994
Distribution rate	-	-	-	-	-	123%	108%	108%
Net sales ¹	-	976.5	1,244	1,149	968.1	1,127	1,146	1,182
EBITDA ¹	-	267	434.2	268.5	191.5	264.7	327.2	357
EBIT ¹	-	70.43	232.8	47.6	132.4	205.8	271.1	300.9
Net income ¹	-181	30.47	198.9	25.11	141.8	166.6	237.9	262.8
Net Debt ¹	-	-134	-127.6	-93.05	-99.41	-58.81	-62.27	-62.27
Reference price ²	9.00	56.70	41.00	33.50	33.00	42.55	42.55	42.55
Nbr of stocks (in thousands)	23,392	43,141	43,141	43,255	43,318	43,318	-	-
Announcement Date	5/25/22	2/20/23	2/22/24	2/19/25	2/19/26	-	-	-

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.($)
ADNOC DRILLING COMPANY	17.31x	5.42x	12.22x	4.36%	25.47B
CHINA OILFIELD SERVICES LIMITED	6.52x	0.8x	3.19x	5.25%	6.93B
TRANSOCEAN LTD.	29.49x	2.63x	7.57x	-.--%	5.89B
VALARIS LIMITED	22.63x	2.77x	11.53x	-.--%	5.43B
ADES HOLDING COMPANY	21.48x	3.96x	8.22x	3.02%	5.28B
SINOPEC OILFIELD SERVICE CORPORATION	14.95x	0.53x	5.13x	3.01%	4.78B
PATTERSON-UTI ENERGY, INC.	-156.83x	0.95x	4.88x	4.25%	3.57B
HELMERICH & PAYNE, INC.	-21.47x	1.24x	5.72x	3.04%	3.36B
ODFJELL DRILLING LTD.	9.93x	2.99x	5.69x	10.97%	2.27B
Average	-6.22x	2.36x	7.13x	3.77%	7B
Weighted average by Cap.	5.68x	3.36x	8.86x	3.62%