Valuation Equinor ASA

Equities

Market Closed - Oslo Bors Other stock markets 08:15:00 16/04/2026 pm IST			5-day change	1st Jan Change
356.60 ^NOK	+1.16%		-5.94%	+50.46%

09:32pm	European Stocks Mixed in Thursday Trading; EU, Euro Area Inflation Surges	MT
08:36pm	European Equities Traded in the US as American Depositary Receipts Declining in Thursday Trading	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	86,418	1,13,152	93,843	63,664	59,032	93,424	-	-
Change	-	30.94%	-17.06%	-32.16%	-7.27%	58.26%	-	-
Enterprise Value (EV) ¹	87,285	99,864	86,774	70,303	70,920	1,04,364	1,02,866	1,02,787
Change	-	14.41%	-13.11%	-18.98%	0.88%	47.16%	-1.43%	-0.08%
P/E ratio	10.2x	3.95x	8.08x	7.5x	12.2x	9.08x	10.5x	11.4x
PBR	2.23x	2.1x	1.98x	1.55x	1.51x	2.09x	1.94x	1.84x
PEG	-	0x	-0.1x	-0.4x	-0.3x	0x	-0.8x	-1.39x
Capitalization / Revenue	0.95x	0.75x	0.88x	0.61x	0.55x	0.76x	0.83x	0.87x
EV / Revenue	0.96x	0.66x	0.81x	0.68x	0.67x	0.85x	0.91x	0.96x
EV / EBITDA	1.92x	1.17x	1.87x	1.72x	1.88x	2.24x	2.55x	2.9x
EV / EBIT	2.61x	1.33x	2.4x	2.36x	2.57x	2.7x	3.34x	4.11x
EV / FCF	4.2x	3.79x	6.14x	8.86x	11.9x	12.4x	13.4x	21.6x
FCF Yield	23.8%	26.4%	16.3%	11.3%	8.43%	8.04%	7.46%	4.63%
Dividend per Share ²	0.71	2.9	3.4	2.47	1.5	1.574	1.658	1.713
Rate of return	2.65%	8.12%	10.7%	10.6%	6.35%	4.19%	4.42%	4.56%
EPS ²	2.63	9.03	3.93	3.11	1.94	4.134	3.58	3.286
Distribution rate	27%	32.1%	86.5%	79.4%	77.3%	38.1%	46.3%	52.1%
Net sales ¹	90,924	1,50,806	1,07,174	1,03,774	1,06,462	1,23,189	1,13,107	1,07,106
EBITDA ¹	45,382	85,202	46,404	40,762	37,670	46,527	40,328	35,417
EBIT ¹	33,486	74,940	36,220	29,798	27,591	38,700	30,842	25,034
Net income ¹	8,563	28,746	11,885	8,806	5,043	10,588	8,842	7,670
Net Debt ¹	867	-13,288	-7,069	6,639	11,888	10,940	9,442	9,363
Reference price ²	26.78	35.71	31.77	23.34	23.61	37.53	37.53	37.53
Nbr of stocks (in thousands)	32,27,308	31,68,793	29,53,894	27,28,126	24,99,842	24,89,205	-	-
Announcement Date	09/02/22	07/02/23	07/02/24	05/02/25	04/02/26	-	-	-

¹USD in Million²USD

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.($)
EQUINOR ASA	9.08x	0.85x	2.24x	4.19%	9.34TCr
ARAMCO	17.31x	3.76x	7.91x	4.97%	1,77600Cr
CHEVRON CORPORATION	17.2x	1.81x	7.14x	3.86%	37TCr
SHELL PLC	9.6x	0.95x	4.5x	3.3%	26TCr
TOTALENERGIES SE	9.34x	1.13x	4.69x	4.45%	19TCr
PETROBRAS	4.82x	1.72x	3.48x	11.08%	13TCr
ENI S.P.A.	13.44x	0.8x	4.18x	4.78%	8.09TCr
NC KAZMUNAYGAS	8.44x	1.86x	6.76x	4.74%	3.93TCr
Average	11.15x	1.61x	5.11x	5.17%	36.68TCr
Weighted average by Cap.	15.07x	2.81x	6.81x	4.89%