Company Valuation: Black Sea Property

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 46.6 66.89 33.45 35.78 33.52 22.95
Change - 43.54% -50% 6.98% -6.33% -31.52%
Enterprise Value (EV) 1 123.5 127.1 100.3 113.7 155.2 227.4
Change - 2.94% -21.07% 13.35% 36.42% 46.54%
P/E -10.3x -6.64x 1,195x 306x -2.01x -0.23x
PBR 0.75x 0.7x 0.36x 0.34x 0.29x 1.07x
PEG - 1.46x -12x 4.7x 0x -0x
Capitalization / Revenue - - 6,46,92,294x 86,55,451x 47,37,131x 31,63,040x
EV / Revenue - - - - - -
EV / EBITDA -14.1x - -22x -153x 56x 115x
EV / EBIT -14.1x -41.7x -20.1x -26.6x -27.6x -28.9x
EV / FCF 19.3x -9.54x 3.09x -2.87x 94x -14.3x
FCF Yield 5.19% -10.5% 32.3% -34.9% 1.06% -6.99%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -27.13 -25.9 0.072 0.119 -6.36 -21.37
Distribution rate - - - - - -
Net sales - - 0.517 4.134 7.075 7.256
EBITDA 1 -8.745 - -4.57 -0.741 2.773 1.975
EBIT 1 -8.755 -3.051 -4.994 -4.28 -5.622 -7.857
Net income 1 -4.516 -10.07 0.028 0.117 -15.97 -98.72
Net Debt 1 76.9 60.24 66.89 77.94 121.6 204.4
Reference price 2 280.000 172.000 86.000 36.400 12.800 4.970
Nbr of stocks (in thousands) 166 389 389 983 2,618 4,618
Announcement Date 28/05/21 31/05/22 30/05/23 31/05/24 30/05/25 29/05/26
1NOK in Million2NOK
Estimates

P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - - 15.83L
25.91x1.04x12.58x-.--% 4.49TCr
23.18x0.95x9.56x2.22% 1.99TCr
16.25x0.65x10.73x-.--% 1.8TCr
18.16x3.68x11.8x5.48% 1.19TCr
20.85x8.77x17.57x4.58% 1.03TCr
69.55x2.69x10.63x-.--% 826.69Cr
38.78x1.37x13.36x0.83% 643.42Cr
41.17x1.21x9.26x0.28% 559.65Cr
30.19x11.91x - 1.92% 416.53Cr
Average 31.56x 3.59x 11.94x 1.7% 1.29TCr
Weighted average by Cap. 27.26x 2.31x 11.94x 1.32%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

  1. Stock Market
  2. Stocks
  3. BSP Stock
  4. Valuation Black Sea Property