Valuation Vow ASA

Equities

Market Closed - Oslo Bors Other stock markets 10:45:00 2026-05-20 am EDT			5-day change	1st Jan Change
2.635 ^NOK	+10.25%		+11.65%	-5.56%

May. 20	Vow ASA Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
May. 20	Vow ASA, Q1 2026 Earnings Call, May 20, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	4,146	2,689	2,023	1,325	576.2	765.3	765.3
Change	-	-35.14%	-24.78%	-34.5%	-56.52%	32.81%	0%
Enterprise Value (EV) ¹	4,285	2,856	2,463	1,990	924.4	1,172	1,034
Change	-	-33.35%	-13.74%	-19.23%	-53.54%	26.76%	-6.35%
P/E ratio	146x	-	148x	-8.69x	-2.65x	-2.91x	3.02x
PBR	13x	5.12x	3.85x	3.49x	1.07x	0.71x	0.57x
PEG	-	-	-	0x	0.1x	-0.1x	0x
Capitalization / Revenue	9.02x	5.92x	2.58x	1.44x	0.57x	0.78x	0.47x
EV / Revenue	9.32x	6.29x	3.15x	2.17x	0.91x	1.13x	0.64x
EV / EBITDA	91.9x	65.6x	26.7x	-85x	19.1x	-19.8x	4.29x
EV / EBIT	173x	149x	41.1x	-26.3x	-94.3x	-5.18x	5.71x
EV / FCF	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-
EPS ²	0.26	-	0.12	-1.34	-0.75	-0.96	0.8736
Distribution rate	-	-	-	-	-	-	-
Net sales ¹	459.8	454.1	782.8	918.5	1,018	1,034	1,615
EBITDA ¹	46.6	43.5	92.2	-23.4	48.3	-59.2	241.4
EBIT ¹	24.8	19.2	60	-75.6	-9.8	-226.4	181.2
Net income ¹	27.9	319.9	31.8	-137.6	-90.2	-286.6	128.4
Net Debt ¹	138.3	166.3	440.3	664.4	348.2	361.5	269
Reference price ²	37.950	23.460	17.770	11.640	1.984	2.635	2.635
Nbr of stocks (in thousands)	109,260	114,640	113,841	113,841	290,418	290,419	290,419
Announcement Date	2/25/21	2/23/22	2/23/23	2/28/24	2/26/25	2/25/26	-

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.($)
VOW ASA	9.43x	0.82x	8.07x	-.--%	74.73M
WASTE CONNECTIONS, INC.	33.96x	4.85x	14.55x	0.89%	39.98B
GFL ENVIRONMENTAL INC.	-103.72x	3.63x	11.93x	0.14%	13.31B
CASELLA WASTE SYSTEMS, INC.	564.27x	3.24x	13.97x	-.--%	5.52B
ZHEFU HOLDING GROUP CO., LTD.	20.73x	-	-	-	4.09B
GRANDBLUE ENVIRONMENT CO., LTD.	11x	-	-	4.02%	3.7B
SECURE WASTE INFRASTRUCTURE CORP.	25.14x	3.71x	10.57x	1.92%	3.46B
CLEANAWAY WASTE MANAGEMENT LIMITED	36.87x	1.59x	7.85x	3.09%	3.46B
BEIJING GEOENVIRON ENGINEERING & TECHNOLOGY, INC.	13.16x	-	-	-	2.88B
Average	67.87x	2.97x	11.15x	1.44%	8.5B
Weighted average by Cap.	45.37x	4.23x	13.40x	1%