Valuation TGS ASA OTC Markets

Stocks

Market Closed - OTC Markets 09:45:28 28/09/2026 pm IST			5-day change	1st Jan Change
16.04 ^USD	+10.47%		+10.24%	+71.37%

03/09	SEB Bank Upgrades TGS to Buy Rating, Boosts PT	MT
03/09	SEB raises TGS to buy (hold), target price 173 Norwegian kroner (130)	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,115	1,668	1,706	1,956	1,794	2,822	-	-
Change	-	49.61%	2.3%	14.68%	-8.3%	57.27%	-	-
Enterprise Value (EV) ¹	932.4	1,479	1,595	2,445	2,221	3,256	3,238	3,204
Change	-	58.65%	7.8%	53.36%	-9.17%	46.6%	-0.56%	-1.04%
P/E	-20.9x	18.4x	76.7x	19.2x	101x	13.9x	12x	10x
PBR	1x	1.34x	1.34x	0.94x	0.91x	1.41x	1.36x	1.33x
PEG	-	-0x	-1x	0x	-1.2x	0x	0.8x	0.5x
Capitalization / Revenue	3.61x	2.33x	2.15x	1.48x	1.17x	1.89x	1.77x	1.7x
EV / Revenue	3.02x	2.06x	2.01x	1.86x	1.45x	2.18x	2.03x	1.93x
EV / EBITDA	4.76x	2.75x	4.15x	3.52x	2.48x	3.59x	3.21x	3.03x
EV / EBIT	-5.77x	11.3x	29.9x	12.5x	12.2x	10.1x	9.16x	8.02x
EV / FCF	6.28x	21x	10.2x	10.7x	5.69x	13.4x	14.8x	12.5x
FCF Yield	15.9%	4.76%	9.83%	9.36%	17.6%	7.49%	6.74%	7.98%
Dividend per Share ²	0.56	0.56	0.56	0.56	0.62	0.6136	0.71	0.9067
Rate of return	5.83%	4.18%	4.3%	5.62%	6.79%	4.27%	4.94%	6.31%
EPS ²	-0.46	0.73	0.17	0.52	0.09	1.036	1.196	1.429
Distribution rate	-122%	76.7%	329%	108%	689%	59.2%	59.3%	63.5%
Net sales ¹	308.9	716.6	794.3	1,318	1,527	1,495	1,595	1,664
EBITDA ¹	196	538.9	383.9	694.2	896.2	905.9	1,008	1,057
EBIT ¹	-161.6	130.7	53.3	195.5	182.4	323.3	353.6	399.5
Net income ¹	-54.11	86.67	21.65	94.22	18.3	218.4	256.8	292.3
Net Debt ¹	-182.3	-188.5	-111.5	488.9	427	434.6	416.5	383
Reference price ²	9.60	13.40	13.04	9.97	9.13	14.36	14.36	14.36
Nbr of stocks (in thousands)	1,16,107	1,24,469	1,30,862	1,96,213	1,96,459	1,96,503	-	-
Announcement Date	10/02/22	09/02/23	15/02/24	20/02/25	12/02/26	-	-	-

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.($)
SUBSEA 7 S.A.	13.51x	1.24x	5.31x	3.64%	1.01TCr
TECHNIP ENERGIES N.V.	16.33x	0.17x	2.52x	3.3%	563.06Cr
LIBERTY ENERGY INC.	33.58x	1.03x	8.22x	1.91%	300.92Cr
TGS ASA	13.85x	2.18x	3.59x	4.27%	282.15Cr
SELECT WATER SOLUTIONS, INC.	33.19x	1.79x	7.96x	1.5%	249.38Cr
AKER SOLUTIONS ASA	6.76x	0.4x	4.45x	18.6%	208.87Cr
FLOWCO HOLDINGS INC.	14.17x	1.1x	2.78x	2.46%	79Cr
BW OFFSHORE LIMITED	4.85x	0.75x	1.22x	5.98%	76Cr
Average	17.03x	1.08x	4.51x	5.21%	345.89Cr
Weighted average by Cap.	17.35x	1.07x	4.87x	4.42%