|
Market Closed -
Deutsche Boerse AG
11:59:33 15/10/2026 am IST
|
5-day change | 1st Jan Change | ||
| 8.730 EUR | +0.69% |
|
+2.52% | -7.47% |
| 15/10 | Pareto Securities cuts its target price for Orkla to NOK 100 (105), reiterates hold | FW |
| 09/10 | Nordea cuts growth forecasts for Orkla, reiterates hold | FW |
Company Valuation: Orkla ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 88,000 | 70,737 | 78,651 | 98,263 | 1,11,353 | 91,941 | - | - |
| Change | - | -19.62% | 11.19% | 24.94% | 13.32% | -17.43% | - | - |
| Enterprise Value (EV) 1 | 1,01,207 | 88,337 | 98,434 | 1,15,156 | 1,26,051 | 1,09,781 | 1,09,736 | 1,09,011 |
| Change | - | -12.72% | 11.43% | 16.99% | 9.46% | -12.91% | -0.04% | -0.66% |
| P/E | 18.3x | 14.1x | 15.1x | 16.2x | 9.8x | 14.6x | 13.9x | 13.1x |
| PBR | 2.29x | 1.7x | 1.74x | 2.04x | 2.3x | 2.06x | 1.98x | 1.83x |
| PEG | - | 3.09x | 4.48x | 1x | 0.1x | -0.3x | 2.72x | 2.09x |
| Capitalization / Revenue | 1.74x | 1.21x | 1.16x | 1.39x | 1.56x | 1.31x | 1.28x | 1.23x |
| EV / Revenue | 2.01x | 1.51x | 1.45x | 1.63x | 1.76x | 1.56x | 1.53x | 1.46x |
| EV / EBITDA | 12.3x | 9.14x | 10.3x | 10.7x | 12.8x | 11x | 10.6x | 10.1x |
| EV / EBIT | 17.7x | 12.8x | 15.8x | 15.7x | 17.8x | 15x | 14.3x | 13.5x |
| EV / FCF | 27x | 36x | 22.7x | 15x | 18.5x | 16.8x | 18.7x | 15.2x |
| FCF Yield | 3.7% | 2.78% | 4.4% | 6.66% | 5.42% | 5.96% | 5.35% | 6.58% |
| Dividend per Share 2 | 3 | 3 | 3 | 4 | 6 | 4.987 | 4.63 | 5.052 |
| Rate of return | 3.4% | 4.23% | 3.81% | 4.07% | 5.33% | 5.22% | 4.84% | 5.29% |
| EPS 2 | 4.82 | 5.04 | 5.21 | 6.06 | 11.48 | 6.544 | 6.879 | 7.309 |
| Distribution rate | 62.2% | 59.5% | 57.6% | 66% | 52.3% | 76.2% | 67.3% | 69.1% |
| Net sales 1 | 50,441 | 58,391 | 67,797 | 70,656 | 71,547 | 70,309 | 71,951 | 74,464 |
| EBITDA 1 | 8,232 | 9,668 | 9,578 | 10,744 | 9,818 | 9,968 | 10,320 | 10,750 |
| EBIT 1 | 5,730 | 6,897 | 6,234 | 7,351 | 7,086 | 7,318 | 7,664 | 8,065 |
| Net income 1 | 4,808 | 5,019 | 5,196 | 6,057 | 11,473 | 6,380 | 6,507 | 6,871 |
| Net Debt 1 | 13,207 | 17,600 | 19,783 | 16,893 | 14,698 | 17,839 | 17,795 | 17,070 |
| Reference price 2 | 88.36 | 70.94 | 78.84 | 98.35 | 112.50 | 95.60 | 95.60 | 95.60 |
| Nbr of stocks (in thousands) | 9,95,929 | 9,97,144 | 9,97,605 | 9,99,118 | 9,89,802 | 9,61,731 | - | - |
| Announcement Date | 10/02/22 | 14/02/23 | 08/02/24 | 13/02/25 | 12/02/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 20.74x | 2.82x | 14.07x | 3.98% | 24TCr | |
| 19.47x | 2.5x | 14.93x | 3.29% | 7.99TCr | |
| 16.31x | 1.69x | 9.58x | 3.89% | 4.31TCr | |
| 15.47x | 0.55x | 9.88x | 2.49% | 4.03TCr | |
| 19.88x | 3.04x | 12.35x | 3.52% | 3.3TCr | |
| 37.24x | 3.21x | 18.7x | 1% | 3.27TCr | |
| 26x | 5.41x | 17.23x | 3.22% | 2.95TCr | |
| 64.13x | 9.84x | 40.83x | 1.19% | 2.8TCr | |
| -8x | 1.78x | 8.89x | 7.07% | 2.69TCr | |
| Average | 23.47x | 3.43x | 16.27x | 3.29% | 6.17TCr | |
| Weighted average by Cap. | 21.83x | 3.00x | 14.98x | 3.53% |
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
- ORK Stock
- OKL Stock
- Valuation Orkla ASA
Select your edition
All financial news and data tailored to specific country editions
