|
Market Closed -
Oslo Bors
15:45:00 24/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 14.30 NOK | +4.08% |
|
0.00% | +28.60% |
| 08-24 | Arctic raises its price target for Akastor to 19 Norwegian kroner (18), reiterates buy | FW |
| 08-24 | Nordea raises Akastor target price to 24 Norwegian kroner (22), reiterates buy | FW |
Company Valuation: Akastor ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,450 | 2,508 | 3,172 | 3,554 | 3,031 | 3,901 | - | - |
| Change | - | 72.92% | 26.46% | 12.06% | -14.73% | 28.72% | - | - |
| Enterprise Value (EV) 1 | 2,679 | 3,728 | 4,397 | 3,505 | 3,272 | 3,921 | 3,974 | 4,008 |
| Change | - | 39.13% | 17.94% | -20.27% | -6.66% | 19.85% | 1.35% | 0.86% |
| P/E | 1.58x | -9.13x | -12x | 2.13x | -20.6x | 13.9x | -47.7x | -62.2x |
| PBR | 0.35x | 0.62x | 0.8x | 0.61x | 0.57x | 0.79x | 0.81x | 0.82x |
| PEG | - | 0x | 3.03x | -0x | 0x | -0x | 0x | 2.7x |
| Capitalization / Revenue | 1.52x | 2.37x | 11.2x | 3.85x | 7.77x | 23.8x | 30.2x | 30x |
| EV / Revenue | 2.81x | 3.52x | 15.6x | 3.8x | 8.39x | 23.9x | 30.8x | 30.8x |
| EV / EBITDA | - | -373x | -2,198x | 5.41x | 79.8x | -245x | -284x | -286x |
| EV / EBIT | -32.7x | -49.1x | -142x | 5.64x | -204x | -68.8x | -73.6x | -74.2x |
| EV / FCF | - | 9.94x | - | 2.15x | 99.1x | 4.51x | -75x | -118x |
| FCF Yield | - | 10.1% | - | 46.5% | 1.01% | 22.2% | -1.33% | -0.85% |
| Dividend per Share 2 | - | - | - | - | 0.4 | 2.4 | - | - |
| Rate of return | - | - | - | - | 3.6% | 16.8% | - | - |
| EPS 2 | 3.38 | -1.01 | -0.97 | 6.08 | -0.54 | 1.03 | -0.3 | -0.23 |
| Distribution rate | - | - | - | - | -74.1% | 233% | - | - |
| Net sales 1 | 953 | 1,059 | 282 | 922 | 390 | 164 | 129 | 130 |
| EBITDA 1 | - | -10 | -2 | 648 | 41 | -16 | -14 | -14 |
| EBIT 1 | -82 | -76 | -31 | 621 | -16 | -57 | -54 | -54 |
| Net income 1 | 919 | -276 | -264 | 1,653 | -148 | 279 | -81 | -62 |
| Net Debt 1 | 1,229 | 1,220 | 1,225 | -49 | 241 | 20 | 73 | 107 |
| Reference price 2 | 5.34 | 9.22 | 11.66 | 12.98 | 11.12 | 14.30 | 14.30 | 14.30 |
| Nbr of stocks (in thousands) | 271,610 | 272,015 | 272,015 | 273,829 | 272,558 | 272,811 | - | - |
| Announcement Date | 09/02/22 | 15/02/23 | 14/02/24 | 13/02/25 | 12/02/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 13.34x | 22.96x | -235.35x | 17.47% | 403M | |
| 21.9x | 2.36x | 10.78x | 2.18% | 79.95B | |
| 20.72x | 2.6x | 14.34x | 1.48% | 61.88B | |
| 25.27x | 2.76x | 13.62x | 0.26% | 30.37B | |
| 14.77x | 1.53x | 8.36x | 1.94% | 29.44B | |
| 27.65x | 0.53x | 4.58x | 3.69% | 10.16B | |
| 23.09x | 0.85x | 7.5x | 1.96% | 7.28B | |
| 7.12x | 1.46x | 5.91x | 3.11% | 6.7B | |
| 16.95x | 1.44x | 6.76x | 1.22% | 6.49B | |
| 31.09x | 5.92x | 10.65x | 3.26% | 6.21B | |
| Average | 20.19x | 4.24x | -15.28x | 3.66% | 23.89B | |
| Weighted average by Cap. | 21.10x | 2.32x | 10.74x | 1.83% |
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
- AKAST Stock
- Valuation Akastor ASA
Select your edition
All financial news and data tailored to specific country editions
