Valuation NorAm Drilling Company AS Norwegian OTC

Stocks

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

Aug. 10	Noram Drilling as Approves Monthly Cash Distribution for July 2026, Payable on or August 26, 2026	CI
Jul. 08	NorAm Drilling AS Approves Cash Distribution for July 2026, Payable on or About July 24, 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	2,066	-	-
Change	-	1,061.87%	-27.69%	-18.08%	-1.35%	44.55%	-	-
Enterprise Value (EV) ¹	210.5	2,312	1,641	1,356	1,330	2,001	2,001	2,001
Change	-	998.22%	-29.02%	-17.38%	-1.91%	50.43%	0%	0%
P/E	-1.16x	16.8x	9.07x	60.1x	10.1x	11.7x	8.67x	7.88x
PBR	-	-	2.18x	2.21x	2.66x	4.08x	4.15x	4.41x
PEG	-	-0x	0.3x	-0.7x	0x	0.5x	0.2x	0.79x
Capitalization / Revenue	-	2.51x	1.42x	1.26x	1.48x	1.87x	1.75x	1.7x
EV / Revenue	-	2.37x	1.32x	1.18x	1.37x	1.81x	1.69x	1.64x
EV / EBITDA	-	8.66x	3.78x	5.05x	6.95x	7.75x	6.05x	5.55x
EV / EBIT	-	32.8x	7.05x	28.5x	10x	9.94x	7.31x	6.59x
EV / FCF	-	17.8x	3.76x	10.3x	-	12.8x	7.85x	6.58x
FCF Yield	-	5.61%	26.6%	9.67%	-	7.84%	12.7%	15.2%
Dividend per Share ²	-	-	-	-	-	4.807	5.942	6.539
Rate of return	-	-	-	-	-	10.1%	12.5%	13.7%
EPS ²	-7.784	3.376	4.521	0.5571	3.255	4.082	5.502	6.05
Distribution rate	-	-	-	-	-	118%	108%	108%
Net sales ¹	-	976.5	1,244	1,149	968.1	1,103	1,183	1,219
EBITDA ¹	-	267	434.2	268.5	191.5	258.3	330.7	360.6
EBIT ¹	-	70.43	232.8	47.6	132.4	201.3	273.7	303.5
Net income ¹	-181	30.47	198.9	25.11	141.8	178.3	240.4	265.3
Net Debt ¹	-	-134	-127.6	-93.05	-99.41	-65.44	-65.44	-65.44
Reference price ²	9.00	56.70	41.00	33.50	33.00	47.70	47.70	47.70
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	18.34x	5.69x	12.88x	4.09%	26.82B
NOBLE CORPORATION PLC	72.47x	3.11x	10.01x	4.33%	7.39B
CHINA OILFIELD SERVICES LIMITED	6.92x	0.83x	3.31x	4.95%	7.22B
TRANSOCEAN LTD.	21.4x	2.76x	7.85x	-.--%	6.61B
VALARIS LIMITED	27.26x	2.99x	12.97x	-.--%	6.09B
ADES HOLDING COMPANY	25.57x	3.97x	8.35x	2.67%	5.5B
SINOPEC OILFIELD SERVICE CORPORATION	15.79x	0.54x	5.22x	2.85%	4.94B
PATTERSON-UTI ENERGY, INC.	-246.8x	1.13x	5.87x	3.24%	4.71B
HELMERICH & PAYNE, INC.	-65.82x	1.47x	6.64x	2.35%	4.35B
Average	-13.88x	2.50x	8.12x	2.72%	8.18B
Weighted average by Cap.	2.11x	3.45x	9.54x	3.15%