Valuation Norsk Hydro ASA

Equities

Real-time Oslo Bors Other stock markets 05:35:18 2026-05-11 am EDT			5-day change	1st Jan Change
103.85 ^NOK	-0.14%		-0.47%	+34.59%

May. 07	Hydro is investing 1.2 billion in power supply in Årdal	RE
May. 07	Norsk Hydro ASA Approves Dividend, Payable on May 19, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	142,619	149,900	137,630	123,741	154,718	204,389	-	-
Change	-	5.11%	-8.19%	-10.09%	25.03%	32.1%	-	-
Enterprise Value (EV) ¹	139,406	148,590	146,460	139,717	172,918	212,352	212,359	208,229
Change	-	6.59%	-1.43%	-4.6%	23.76%	22.81%	0%	-1.94%
P/E ratio	11.7x	6.22x	38.6x	21.6x	22.9x	11.6x	11.2x	12.6x
PBR	1.7x	1.47x	1.38x	1.23x	1.54x	1.86x	1.73x	1.67x
PEG	-	0.1x	-0.5x	0.3x	1.3x	0x	3.08x	-1.1x
Capitalization / Revenue	0.95x	0.72x	0.71x	0.61x	0.74x	0.96x	0.93x	0.93x
EV / Revenue	0.93x	0.71x	0.76x	0.69x	0.83x	1x	0.96x	0.94x
EV / EBITDA	4.98x	3.75x	6.58x	5.31x	5.99x	5.64x	5.47x	5.8x
EV / EBIT	6.71x	4.77x	11.3x	8.58x	9.27x	7.79x	7.46x	8.28x
EV / FCF	29.9x	7.51x	17.1x	77.6x	14.7x	19.3x	14x	15.6x
FCF Yield	3.34%	13.3%	5.86%	1.29%	6.78%	5.19%	7.13%	6.4%
Dividend per Share ²	5.4	5.65	2.5	2.25	3	5.233	5.521	5.103
Rate of return	7.77%	7.71%	3.65%	3.6%	3.84%	5.03%	5.31%	4.91%
EPS ²	5.93	11.78	1.77	2.9	3.41	8.99	9.316	8.278
Distribution rate	91.1%	48%	141%	77.6%	88%	58.2%	59.3%	61.6%
Net sales ¹	149,654	207,929	193,619	203,636	207,971	213,228	220,608	220,629
EBITDA ¹	28,010	39,664	22,258	26,318	28,889	37,671	38,854	35,914
EBIT ¹	20,786	31,179	12,983	16,284	18,663	27,256	28,475	25,133
Net income ¹	13,930	24,154	3,583	5,790	6,717	17,650	18,404	16,272
Net Debt ¹	-3,213	-1,310	8,830	15,976	18,200	7,963	7,970	3,840
Reference price ²	69.52	73.32	68.40	62.54	78.20	104.00	104.00	104.00
Nbr of stocks (in thousands)	2,051,476	2,044,467	2,012,141	1,978,589	1,978,489	1,965,278	-	-
Announcement Date	2/22/22	2/14/23	2/13/24	2/13/25	2/13/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NORSK HYDRO ASA	11.57x	1x	5.64x	5.03%	22.17B
SHANDONG HONGQIAO ALUMINUM INDUSTRY HOLDING COMPANY LIMITED	9.64x	1.64x	5.67x	-	45.38B
ALUMINUM CORPORATION OF CHINA LIMITED	7.01x	0.75x	3.12x	5.95%	28.93B
HINDALCO INDUSTRIES LIMITED	14.89x	1.08x	8.42x	0.55%	24.54B
ALCOA CORPORATION	8.45x	1.11x	5.15x	0.63%	16.67B
TIANSHAN ALUMINUM GROUP CO.,LTD	8.41x	2.05x	5.9x	6.02%	11.24B
INNER MONGOLIA DIAN TOU ENERGY CORPORATION LIMITED	10.52x	-	-	3%	10.28B
HENAN SHENHUO COAL INDUSTRY AND ELECTRICITY POWER CO. LTD	8.33x	1.5x	4.4x	6.14%	10.18B
NATIONAL ALUMINIUM COMPANY LIMITED	13.18x	3.79x	8.4x	2.6%	7.82B
CHUANGXIN INDUSTRIES HOLDINGS LIMITED	8.93x	2.36x	5.92x	5.87%	6.29B
Average	10.09x	1.70x	5.85x	3.98%	18.35B
Weighted average by Cap.	10.08x	1.42x	5.65x	3.81%