Valuation NorAm Drilling Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 06:55:02 17/07/2026 pm IST			5-day change	1st Jan Change
3.785 ^EUR	+0.66%		+3.42%	+39.93%

09/07	NorAm Drilling AS Approves Cash Distribution for July 2026, Payable on or About July 24, 2026	CI
10/06	Noram Drilling AS Announces Monthly Cash Distribution for June 2026, Payable on or About June 26, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	210.5	2,446	1,769	1,449	1,429	1,813	-	-
Change	-	1,061.87%	-27.69%	-18.08%	-1.35%	26.82%	-	-
Enterprise Value (EV) ¹	210.5	2,312	1,641	1,356	1,330	1,754	1,751	1,751
Change	-	998.22%	-29.02%	-17.38%	-1.91%	31.88%	-0.2%	0%
P/E	-1.16x	16.8x	9.07x	60.1x	10.1x	10.9x	7.69x	6.98x
PBR	-	-	2.18x	2.21x	2.66x	3.56x	3.72x	3.95x
PEG	-	-0x	0.3x	-0.7x	0x	0.6x	0.2x	0.7x
Capitalization / Revenue	-	2.51x	1.42x	1.26x	1.48x	1.61x	1.58x	1.53x
EV / Revenue	-	2.37x	1.32x	1.18x	1.37x	1.56x	1.53x	1.48x
EV / EBITDA	-	8.66x	3.78x	5.05x	6.95x	6.63x	5.35x	4.9x
EV / EBIT	-	32.8x	7.05x	28.5x	10x	8.52x	6.46x	5.82x
EV / FCF	-	17.8x	3.76x	10.3x	-	11.2x	6.87x	5.76x
FCF Yield	-	5.61%	26.6%	9.67%	-	8.94%	14.6%	17.4%
Dividend per Share ²	-	-	-	-	-	4.705	5.879	6.476
Rate of return	-	-	-	-	-	11.2%	14%	15.5%
EPS ²	-7.784	3.376	4.521	0.5571	3.255	3.823	5.446	5.994
Distribution rate	-	-	-	-	-	123%	108%	108%
Net sales ¹	-	976.5	1,244	1,149	968.1	1,127	1,146	1,182
EBITDA ¹	-	267	434.2	268.5	191.5	264.7	327.2	357
EBIT ¹	-	70.43	232.8	47.6	132.4	205.8	271.1	300.9
Net income ¹	-181	30.47	198.9	25.11	141.8	166.6	237.9	262.8
Net Debt ¹	-	-134	-127.6	-93.05	-99.41	-58.81	-62.27	-62.27
Reference price ²	9.00	56.70	41.00	33.50	33.00	41.85	41.85	41.85
Nbr of stocks (in thousands)	23,392	43,141	43,141	43,255	43,318	43,318	-	-
Announcement Date	25/05/22	20/02/23	22/02/24	19/02/25	19/02/26	-	-	-

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.($)
ADNOC DRILLING COMPANY	16.66x	5.24x	11.81x	4.46%	2.45TCr
NOBLE CORPORATION PLC	28.54x	2.73x	8.32x	4.82%	662.12Cr
CHINA OILFIELD SERVICES LIMITED	6.3x	0.76x	3.07x	5.14%	661.5Cr
TRANSOCEAN LTD.	27.59x	2.58x	7.4x	-.--%	573.85Cr
ADES HOLDING COMPANY	22.08x	4.03x	8.32x	2.87%	544.21Cr
VALARIS LIMITED	22.07x	2.7x	11.27x	-.--%	530.05Cr
SINOPEC OILFIELD SERVICE CORPORATION	14.49x	0.51x	4.93x	3.11%	449.81Cr
PATTERSON-UTI ENERGY, INC.	-167x	1x	5.14x	3.99%	380.38Cr
HELMERICH & PAYNE, INC.	-21.8x	1.25x	5.79x	3%	341.16Cr
Average	-5.68x	2.31x	7.34x	3.04%	732.2Cr
Weighted average by Cap.	5.91x	3.23x	8.70x	3.49%