|
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 130.50 NOK | -1.51% |
|
-1.14% | +42.39% |
| 15/07 | SEB raises the target price for TGS to 137 Norwegian kroner (135), reiterates hold | FW |
| 09/07 | SKAGEN Vekst fell 1.18% in June, Bakkafrost, Bonheur and TGS weighed most | FW |
Company Valuation: TGS ASA
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 | 2,692 | - | - |
| Change | - | 49.61% | 2.3% | 14.68% | -8.3% | 50.07% | - | - |
| Enterprise Value (EV) 1 | 932.4 | 1,479 | 1,595 | 2,445 | 2,221 | 3,184 | 3,138 | 3,056 |
| Change | - | 58.65% | 7.8% | 53.36% | -9.17% | 43.36% | -1.46% | -2.61% |
| P/E | -20.9x | 18.4x | 76.7x | 19.2x | 101x | 16x | 12.3x | 12x |
| PBR | 1x | 1.34x | 1.34x | 0.94x | 0.91x | 1.37x | 1.33x | 1.29x |
| PEG | - | -0x | -1x | 0x | -1.2x | 0x | 0.4x | 4.05x |
| Capitalization / Revenue | 3.61x | 2.33x | 2.15x | 1.48x | 1.17x | 1.81x | 1.68x | 1.63x |
| EV / Revenue | 3.02x | 2.06x | 2.01x | 1.86x | 1.45x | 2.14x | 1.95x | 1.85x |
| EV / EBITDA | 4.76x | 2.75x | 4.15x | 3.52x | 2.48x | 3.45x | 3.08x | 2.89x |
| EV / EBIT | -5.77x | 11.3x | 29.9x | 12.5x | 12.2x | 11.3x | 9.19x | 8.27x |
| EV / FCF | 6.28x | 21x | 10.2x | 10.7x | 5.69x | 20.9x | 14.5x | 12.2x |
| FCF Yield | 15.9% | 4.76% | 9.83% | 9.36% | 17.6% | 4.77% | 6.89% | 8.19% |
| Dividend per Share 2 | 0.56 | 0.56 | 0.56 | 0.56 | 0.62 | 0.6136 | 0.7486 | 0.96 |
| Rate of return | 5.83% | 4.18% | 4.3% | 5.62% | 6.79% | 4.48% | 5.46% | 7.01% |
| EPS 2 | -0.46 | 0.73 | 0.17 | 0.52 | 0.09 | 0.8571 | 1.113 | 1.146 |
| Distribution rate | -122% | 76.7% | 329% | 108% | 689% | 71.6% | 67.2% | 83.7% |
| Net sales 1 | 308.9 | 716.6 | 794.3 | 1,318 | 1,527 | 1,490 | 1,606 | 1,652 |
| EBITDA 1 | 196 | 538.9 | 383.9 | 694.2 | 896.2 | 922.2 | 1,020 | 1,057 |
| EBIT 1 | -161.6 | 130.7 | 53.3 | 195.5 | 182.4 | 282.5 | 341.4 | 369.4 |
| Net income 1 | -54.11 | 86.67 | 21.65 | 94.22 | 18.3 | 169.5 | 214.1 | 226.9 |
| Net Debt 1 | -182.3 | -188.5 | -111.5 | 488.9 | 427 | 491.8 | 445.3 | 363.3 |
| Reference price 2 | 9.60 | 13.40 | 13.04 | 9.97 | 9.13 | 13.70 | 13.70 | 13.70 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.98x | 2.14x | 3.45x | 4.48% | 269.22Cr | |
| 14.99x | 1.25x | 5.39x | 6.06% | 1.01TCr | |
| 14.7x | 0.36x | 4.3x | 3% | 662.88Cr | |
| 56.13x | 1.29x | 9.54x | 1.4% | 410.1Cr | |
| 51.23x | 1.71x | 8.1x | 1.46% | 248.46Cr | |
| 6.69x | 0.4x | 4.56x | 18.2% | 211.02Cr | |
| 14.61x | 1.19x | 2.96x | 1.84% | 85Cr | |
| 5.39x | 0.87x | 1.4x | 5.38% | 84Cr | |
| 4.52x | 2.68x | 10.62x | 4.56% | 59Cr | |
| 6.59x | 1.94x | 4.42x | 2.78% | 52Cr | |
| Average | 19.08x | 1.38x | 5.47x | 4.91% | 309.08Cr | |
| Weighted average by Cap. | 22.21x | 1.15x | 5.61x | 4.89% |
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
- TGS Stock
- Valuation TGS ASA
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
