|
Real-time
Oslo Bors
03:51:50 14/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 119.00 NOK | +1.36% |
|
+3.30% | +31.20% |
| 27/08 | Danske Bank cuts the target price for Endúr to 130 Norwegian kroner (140), reiterates buy - BN | FW |
| 24/08 | Nordea cuts its target price for Endúr to 131 Norwegian kroner (136), reiterates buy | FW |
Company Valuation: Endúr ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 939.6 | 1,239 | 2,550 | 4,556 | 6,003 | - | - |
| Change | - | - | 105.84% | 78.68% | 31.78% | - | - |
| Enterprise Value (EV) 1 | 939.6 | 1,239 | 3,344 | 4,835 | 6,523 | 6,046 | 5,468 |
| Change | - | - | 169.98% | 44.57% | 34.93% | -7.32% | -9.56% |
| P/E | - | - | 59.8x | 33x | 21.4x | 17.8x | 15.4x |
| PBR | - | - | 2.07x | 1.89x | 2.33x | 2.1x | 1.9x |
| PEG | - | - | - | 0x | 0.2x | 0.9x | 1x |
| Capitalization / Revenue | - | - | 0.91x | 0.71x | 0.74x | 0.67x | 0.64x |
| EV / Revenue | - | - | 1.2x | 0.75x | 0.8x | 0.68x | 0.58x |
| EV / EBITDA | - | - | 9x | 7.34x | 7.6x | 6.43x | 5.48x |
| EV / EBIT | - | - | 22.3x | 14.9x | 14.8x | 11.5x | 9.3x |
| EV / FCF | - | - | 7.68x | 4.97x | 17.1x | 10.7x | 6.73x |
| FCF Yield | - | - | 13% | 20.1% | 5.83% | 9.33% | 14.9% |
| Dividend per Share 2 | - | - | - | 0.8 | 1.2 | 1.862 | 2.144 |
| Rate of return | - | - | - | 0.88% | 1.02% | 1.59% | 1.83% |
| EPS 2 | - | - | 1.16 | 2.75 | 5.484 | 6.613 | 7.611 |
| Distribution rate | - | - | - | 29.1% | 21.9% | 28.2% | 28.2% |
| Net sales 1 | - | - | 2,787 | 6,420 | 8,144 | 8,904 | 9,397 |
| EBITDA 1 | - | - | 371.6 | 658.8 | 858.3 | 940.8 | 998.5 |
| EBIT 1 | - | - | 150 | 325.5 | 441.5 | 524.8 | 588.2 |
| Net income 1 | -68.9 | -27.2 | 47 | 137.3 | 278 | 338.7 | 391.3 |
| Net Debt 1 | - | - | 794.4 | 279 | 519.8 | 42.5 | -535.2 |
| Reference price 2 | 34.45 | 38.00 | 69.40 | 90.70 | 117.40 | 117.40 | 117.40 |
| Nbr of stocks (in thousands) | 27,275 | 32,595 | 36,738 | 50,226 | 51,135 | - | - |
| Announcement Date | 25/02/22 | 22/02/24 | 10/02/25 | 26/02/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.41x | 0.8x | 7.6x | 1.02% | 63Cr | |
| 14.52x | 0.85x | 6.31x | 2.44% | 4.4TCr | |
| 22.85x | 3.57x | 14.11x | - | 3.04TCr | |
| 12.05x | 1.39x | 7.77x | 2.83% | 2.87TCr | |
| 10.19x | 1.56x | 9.72x | 0% | 1.53TCr | |
| 5.23x | 0.3x | 1.54x | 7.1% | 1.47TCr | |
| 16.83x | 1.17x | 9.03x | 0.43% | 1.17TCr | |
| 29.27x | 4.07x | 22.02x | 2.14% | 763.5Cr | |
| 12.19x | 0.66x | 6.4x | 2.61% | 512.16Cr | |
| 25.18x | 0.68x | 8.74x | -.--% | 498.35Cr | |
| Average | 16.97x | 1.50x | 9.32x | 2.06% | 1.63TCr | |
| Weighted average by Cap. | 15.54x | 1.63x | 8.93x | 2.47% |
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
- ENDUR Stock
- Valuation Endúr ASA
Select your edition
All financial news and data tailored to specific country editions
