Valuation TGS ASA

Stocks

Real-time Oslo Bors Other stock markets 01:43:08 12/08/2026 pm IST			5-day change	1st Jan Change
140.00 ^NOK	-0.28%		+8.44%	+52.76%

10/08	TGS Receive 4D Streamer Acquisition Contract Offshore Australia	CI
10/08	TGS Bags 50-day Offshore Australia Survey Contract	MT

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	2,904	-	-
Change	-	49.61%	2.3%	14.68%	-8.3%	61.88%	-	-
Enterprise Value (EV) ¹	932.4	1,479	1,595	2,445	2,221	3,339	3,321	3,287
Change	-	58.65%	7.8%	53.36%	-9.17%	50.33%	-0.54%	-1.01%
P/E	-20.9x	18.4x	76.7x	19.2x	101x	13.9x	12.4x	10.3x
PBR	1x	1.34x	1.34x	0.94x	0.91x	1.44x	1.4x	1.37x
PEG	-	-0x	-1x	0x	-1.2x	0x	1x	0.5x
Capitalization / Revenue	3.61x	2.33x	2.15x	1.48x	1.17x	1.94x	1.82x	1.75x
EV / Revenue	3.02x	2.06x	2.01x	1.86x	1.45x	2.23x	2.08x	1.98x
EV / EBITDA	4.76x	2.75x	4.15x	3.52x	2.48x	3.71x	3.3x	3.11x
EV / EBIT	-5.77x	11.3x	29.9x	12.5x	12.2x	10.3x	9.39x	8.23x
EV / FCF	6.28x	21x	10.2x	10.7x	5.69x	13.7x	15.2x	12.9x
FCF Yield	15.9%	4.76%	9.83%	9.36%	17.6%	7.3%	6.57%	7.78%
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%	4.15%	4.8%	6.13%
EPS ²	-0.46	0.73	0.17	0.52	0.09	1.065	1.196	1.429
Distribution rate	-122%	76.7%	329%	108%	689%	57.6%	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	899.3	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	238.8	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	14.78	14.78	14.78
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.($)
TGS ASA	13.87x	2.23x	3.71x	4.15%	290.42Cr
SUBSEA 7 S.A.	14.17x	1.3x	5.51x	6.72%	1.05TCr
TECHNIP ENERGIES N.V.	16.74x	0.21x	3.06x	3.17%	602.4Cr
LIBERTY ENERGY INC.	39.12x	1.13x	9.06x	1.64%	350.54Cr
SELECT WATER SOLUTIONS, INC.	39.83x	1.83x	8.38x	1.38%	272.2Cr
AKER SOLUTIONS ASA	6.88x	0.41x	4.62x	18.09%	216.53Cr
FLOWCO HOLDINGS INC.	14.63x	1.4x	3.51x	1.6%	102.26Cr
BW OFFSHORE LIMITED	5.56x	0.9x	1.46x	5.21%	87Cr
SOLSTAD OFFSHORE ASA	4.54x	2.51x	7.17x	6.78%	59Cr
Average	17.26x	1.33x	5.16x	5.41%	336.23Cr
Weighted average by Cap.	18.91x	1.15x	5.30x	5.3%