Company Valuation: NorAm Drilling Company AS

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

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
16.93x5.31x11.96x4.46% 25.47B
6.56x0.8x3.2x5.22% 6.93B
29.88x2.65x7.63x-.--% 5.89B
22.93x2.8x11.67x-.--% 5.43B
20.57x3.88x8.2x3.14% 5.28B
15.18x0.53x5.14x2.96% 4.78B
-170x1.01x5.21x3.92% 3.57B
-22.57x1.28x5.92x2.89% 3.36B
10x3.01x5.72x10.89% 2.27B
Average -7.83x 2.36x 7.18x 3.72% 7B
Weighted average by Cap. 4.73x 3.32x 8.80x 3.64%

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

  1. Stock Market
  2. Stocks
  3. NORAM Stock
  4. NORAM Stock
  5. Valuation NorAm Drilling Company AS