|
Market Closed -
Oslo Bors
08:15:00 27/08/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 39.05 NOK | -0.13% |
|
+1.43% | -14.92% |
| 21/08 | Fearnley raises Norconsult price target to 44 Norwegian kroner (41), reiterates buy - BN | FW |
| 21/08 | Nordea cuts Norconsult target price to 47 Norwegian kroner (48), reiterates buy | FW |
Company Valuation: Norconsult ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 6,968 | 12,763 | 14,243 | 12,223 | - | - |
| Change | - | 83.17% | 11.6% | -14.18% | - | - |
| Enterprise Value (EV) 1 | 7,601 | 12,748 | 15,661 | 13,657 | 13,273 | 12,963 |
| Change | - | 67.72% | 22.85% | -12.8% | -2.81% | -2.33% |
| P/E | 13.4x | 25.9x | 21.5x | 19.3x | 14x | 12.6x |
| PBR | 3.37x | 5.05x | 4.5x | 3.73x | 3.38x | 3.12x |
| PEG | - | -4.29x | 0.9x | -3.95x | 0.4x | 1.2x |
| Capitalization / Revenue | 0.73x | 1.23x | 1.25x | 1.05x | 0.98x | 0.93x |
| EV / Revenue | 0.79x | 1.22x | 1.37x | 1.17x | 1.07x | 0.98x |
| EV / EBITDA | 6.09x | 9.49x | 10.9x | 8.23x | 7.2x | 6.7x |
| EV / EBIT | 9.63x | 14.9x | 17.6x | 13.4x | 10.6x | 9.77x |
| EV / FCF | 14.2x | 10.9x | 15.6x | 10.7x | 9.74x | 8.79x |
| FCF Yield | 7.05% | 9.2% | 6.4% | 9.35% | 10.3% | 11.4% |
| Dividend per Share 2 | 1.2 | 1.7 | 1.8 | 1.69 | 2.038 | 2.252 |
| Rate of return | 4.92% | 3.84% | 3.92% | 4.33% | 5.22% | 5.77% |
| EPS 2 | 1.82 | 1.71 | 2.13 | 2.026 | 2.788 | 3.088 |
| Distribution rate | 65.9% | 99.4% | 84.5% | 83.4% | 73.1% | 72.9% |
| Net sales 1 | 9,567 | 10,414 | 11,399 | 11,653 | 12,437 | 13,187 |
| EBITDA 1 | 1,248 | 1,344 | 1,441 | 1,659 | 1,843 | 1,934 |
| EBIT 1 | 789 | 855 | 889 | 1,018 | 1,248 | 1,327 |
| Net income 1 | 516 | 496 | 651 | 630.1 | 866.7 | 960.1 |
| Net Debt 1 | 633 | -15 | 1,418 | 1,434 | 1,050 | 740.5 |
| Reference price 2 | 24.40 | 44.25 | 45.90 | 39.05 | 39.05 | 39.05 |
| Nbr of stocks (in thousands) | 2,85,568 | 2,88,426 | 3,10,300 | 3,13,007 | - | - |
| Announcement Date | 20/02/24 | 18/02/25 | 12/02/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.3x | 1.17x | 8.24x | 4.32% | 130.8Cr | |
| 18.38x | 1.48x | 9.65x | 3.08% | 485.86Cr | |
| 10.8x | 0.39x | 6.09x | 4.03% | 139.05Cr | |
| 19.62x | - | - | - | 122.33Cr | |
| Average | 17.02x | 1.01x | 7.99x | 3.81% | 219.51Cr | |
| Weighted average by Cap. | 17.49x | 1.22x | 8.75x | 3.47% |
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
- NORCO Stock
- Valuation Norconsult ASA
Select your edition
All financial news and data tailored to specific country editions
