|
Market Closed -
Oslo Bors
10:45:00 2026-10-16 am EDT
|
5-day change | 1st Jan Change | ||
| 94.40 NOK | -1.26% |
|
+1.45% | -16.09% |
| Oct. 16 | SEB lowers target price for Orkla to 94 Norwegian kroner (97), reiterates Hold | FW |
| Oct. 15 | Pareto Securities cuts its target price for Orkla to NOK 100 (105), reiterates hold | FW |
Company Valuation: Orkla ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 88,000 | 70,737 | 78,651 | 98,263 | 111,353 | 90,787 | - | - |
| Change | - | -19.62% | 11.19% | 24.94% | 13.32% | -18.47% | - | - |
| Enterprise Value (EV) 1 | 101,207 | 88,337 | 98,434 | 115,156 | 126,051 | 108,627 | 108,582 | 107,857 |
| Change | - | -12.72% | 11.43% | 16.99% | 9.46% | -13.82% | -0.04% | -0.67% |
| P/E | 18.3x | 14.1x | 15.1x | 16.2x | 9.8x | 14.4x | 13.7x | 12.9x |
| PBR | 2.29x | 1.7x | 1.74x | 2.04x | 2.3x | 2.04x | 1.96x | 1.83x |
| PEG | - | 3.09x | 4.48x | 1x | 0.1x | -0.3x | 2.68x | 2.06x |
| Capitalization / Revenue | 1.74x | 1.21x | 1.16x | 1.39x | 1.56x | 1.29x | 1.26x | 1.22x |
| EV / Revenue | 2.01x | 1.51x | 1.45x | 1.63x | 1.76x | 1.55x | 1.51x | 1.45x |
| EV / EBITDA | 12.3x | 9.14x | 10.3x | 10.7x | 12.8x | 10.9x | 10.5x | 10x |
| EV / EBIT | 17.7x | 12.8x | 15.8x | 15.7x | 17.8x | 14.8x | 14.2x | 13.4x |
| EV / FCF | 27x | 36x | 22.7x | 15x | 18.5x | 16.6x | 18.5x | 15x |
| FCF Yield | 3.7% | 2.78% | 4.4% | 6.66% | 5.42% | 6.02% | 5.41% | 6.65% |
| Dividend per Share 2 | 3 | 3 | 3 | 4 | 6 | 4.987 | 4.63 | 5.052 |
| Rate of return | 3.4% | 4.23% | 3.81% | 4.07% | 5.33% | 5.28% | 4.91% | 5.35% |
| EPS 2 | 4.82 | 5.04 | 5.21 | 6.06 | 11.48 | 6.544 | 6.879 | 7.309 |
| Distribution rate | 62.2% | 59.5% | 57.6% | 66% | 52.3% | 76.2% | 67.3% | 69.1% |
| Net sales 1 | 50,441 | 58,391 | 67,797 | 70,656 | 71,547 | 70,309 | 71,951 | 74,464 |
| EBITDA 1 | 8,232 | 9,668 | 9,578 | 10,744 | 9,818 | 9,968 | 10,320 | 10,750 |
| EBIT 1 | 5,730 | 6,897 | 6,234 | 7,351 | 7,086 | 7,318 | 7,664 | 8,065 |
| Net income 1 | 4,808 | 5,019 | 5,196 | 6,057 | 11,473 | 6,380 | 6,507 | 6,871 |
| Net Debt 1 | 13,207 | 17,600 | 19,783 | 16,893 | 14,698 | 17,839 | 17,795 | 17,070 |
| Reference price 2 | 88.36 | 70.94 | 78.84 | 98.35 | 112.50 | 94.40 | 94.40 | 94.40 |
| Nbr of stocks (in thousands) | 995,929 | 997,144 | 997,605 | 999,118 | 989,802 | 961,731 | - | - |
| Announcement Date | 2/10/22 | 2/14/23 | 2/8/24 | 2/13/25 | 2/12/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.42x | 1.55x | 10.9x | 5.28% | 9.62B | |
| 21.67x | 2.92x | 14.57x | 3.81% | 257B | |
| 19.88x | 2.54x | 15.12x | 3.22% | 81.57B | |
| 16.66x | 1.72x | 9.75x | 3.8% | 44.55B | |
| 15.28x | 0.54x | 9.78x | 2.52% | 39.81B | |
| 20.68x | 3.15x | 12.8x | 3.38% | 34.32B | |
| 36.14x | 3.12x | 18.19x | 1.03% | 31.92B | |
| 26.13x | 5.5x | 17.54x | 3.21% | 29.68B | |
| -8.35x | 1.83x | 9.13x | 6.77% | 28.08B | |
| Average | 18.06x | 2.54x | 13.09x | 3.67% | 61.88B | |
| Weighted average by Cap. | 19.92x | 2.68x | 13.84x | 3.59% |
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
- Stock Market
- Stocks
- ORK Stock
- Valuation Orkla ASA
Select your edition
All financial news and data tailored to specific country editions
