|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 2.126 NOK | +1.33% |
|
-3.28% | -4.75% |
| 12/12 | Nel Greenlights 1 GW Alkaline Production Plan in Norway | MT |
| 12/12 | Nel to industrialize next generation pressurized alkaline platform | RE |
Company Valuation: Nel ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 40,758 | 22,213 | 21,654 | 11,513 | 4,518 | 3,908 | 3,908 | - |
| Change | - | -45.5% | -2.51% | -46.83% | -60.75% | -13.51% | 0% | - |
| Enterprise Value (EV) 1 | 38,456 | 19,513 | 21,654 | 8,172 | 2,903 | 2,392 | 2,697 | 2,959 |
| Change | - | -49.26% | 10.97% | -62.26% | -64.48% | -17.58% | 12.73% | 9.72% |
| P/E ratio | 31.8x | -13.2x | -18.2x | -13.3x | -18x | -6.93x | -8.16x | -10.2x |
| PBR | 7.46x | 4.38x | - | 1.84x | 0.91x | 0.81x | 0.88x | 0.94x |
| PEG | - | 0x | 0.5x | 0.4x | 0.3x | -0x | 0.5x | 0.5x |
| Capitalization / Revenue | 62.5x | 27.8x | 21.8x | 6.49x | 3.02x | 3.96x | 3.98x | 2.66x |
| EV / Revenue | 59x | 24.5x | 21.8x | 4.61x | 1.94x | 2.42x | 2.75x | 2.01x |
| EV / EBITDA | -153x | -41.1x | -27.8x | -17.2x | -16.8x | -6.6x | -10.3x | -18.2x |
| EV / EBIT | -92.8x | -33.5x | -16.9x | -11.7x | -7.45x | -3.84x | -5.09x | -7.03x |
| EV / FCF | -85.8x | -23.6x | - | -5.8x | -3.52x | -5.27x | -4.62x | -4.2x |
| FCF Yield | -1.17% | -4.24% | - | -17.2% | -28.4% | -19% | -21.6% | -23.8% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | 0.91 | -1.15 | -0.76 | -0.52 | -0.15 | -0.307 | -0.2606 | -0.2094 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 651.9 | 798 | 993.6 | 1,773 | 1,495 | 987.9 | 981.1 | 1,470 |
| EBITDA 1 | -251.5 | -475.2 | -779.9 | -473.7 | -172.9 | -362.5 | -261.1 | -162.7 |
| EBIT 1 | -414.5 | -582.9 | -1,279 | -699.5 | -389.4 | -623.7 | -529.3 | -420.9 |
| Net income 1 | 1,262 | -1,667 | -1,171 | -855.2 | -244.3 | -546.1 | -491.1 | -386.7 |
| Net Debt 1 | -2,303 | -2,700 | - | -3,341 | -1,616 | -1,515 | -1,211 | -948.9 |
| Reference price 2 | 28.960 | 15.210 | 13.855 | 6.890 | 2.704 | 2.126 | 2.126 | 2.126 |
| Nbr of stocks (in thousands) | 14,07,401 | 14,60,396 | 15,62,907 | 16,70,907 | 16,70,907 | 18,38,040 | 18,38,040 | - |
| Announcement Date | 18/02/21 | 16/02/22 | 28/02/23 | 28/02/24 | 26/02/25 | - | - | - |
1NOK in Million2NOK
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -6.85x | 2.36x | -6.44x | -.--% | 40Cr | |
| 40.06x | 2.71x | 19.05x | 1.1% | 15TCr | |
| 19.67x | 2.98x | 14.63x | 0.99% | 4.32TCr | |
| 42.92x | 1.36x | 17.4x | 1.22% | 721.19Cr | |
| -8.77x | 1.05x | 34.46x | -.--% | 685.33Cr | |
| 93.11x | - | - | 0.22% | 280.45Cr | |
| 21.95x | - | - | 0.93% | 191.36Cr | |
| 58.08x | 1.67x | 11.12x | -.--% | 170.01Cr | |
| Average | 32.52x | 2.02x | 15.04x | 0.56% | 2.64TCr | |
| Weighted average by Cap. | 35.00x | 2.65x | 18.46x | 1.02% |
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
- Equities
- NEL Stock
- Valuation Nel ASA
Select your edition
All financial news and data tailored to specific country editions
MarketScreener is also available in this country: United States.
Switch edition
Stay in the current country edition