Valuation Aker Solutions ASA

Equities

Market Closed - Oslo Bors Other stock markets 15:45:00 11/10/2024 BST			5-day change	1st Jan Change
41.92 ^NOK	+1.45%		+0.67%	-0.24%

10-02	Today's stock recommendations at a glance	FW
10-02	Citigroup cuts target price for Aker Solutions to 47 Norwegian kroner (54), reiterates neutral - BN	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	6,722	8,094	11,354	18,264	20,577	20,057	-	-
Change	-	20.41%	40.27%	60.86%	12.67%	-2.53%	-	-
Enterprise Value (EV) ¹	8,321	7,638	13,901	17,529	18,114	15,499	14,094	13,877
Change	-	-8.21%	81.99%	26.1%	3.34%	-14.44%	-9.06%	-1.54%
P/E ratio	165x	-5.26x	45x	15.5x	1.76x	6.89x	7.45x	8.5x
PBR	0.94x	1.03x	1.46x	1.97x	1.07x	0.95x	0.88x	0.84x
PEG	-	0x	-0x	0x	0x	-0.1x	-1x	-0.7x
Capitalization / Revenue	0.23x	0.28x	0.39x	0.44x	0.57x	0.39x	0.41x	0.46x
EV / Revenue	0.28x	0.26x	0.47x	0.42x	0.5x	0.3x	0.29x	0.32x
EV / EBITDA	3.59x	6.18x	7.43x	5.8x	14x	3.41x	3.32x	3.67x
EV / EBIT	7.7x	-150x	17.9x	9.12x	29.6x	4.58x	4.58x	5.08x
EV / FCF	-29.7x	109x	5.7x	4.34x	8.76x	-210x	7.04x	5.37x
FCF Yield	-3.36%	0.92%	17.5%	23.1%	11.4%	-0.48%	14.2%	18.6%
Dividend per Share ²	-	-	0.2	1	2	2.698	2.874	2.387
Rate of return	-	-	0.86%	2.67%	4.76%	6.44%	6.86%	5.69%
EPS ²	0.15	-3.13	0.52	2.42	23.94	6.085	5.629	4.934
Distribution rate	-	-	38.5%	41.3%	8.35%	44.3%	51.1%	48.4%
Net sales ¹	29,263	29,396	29,473	41,417	36,262	51,351	48,529	43,485
EBITDA ¹	2,316	1,236	1,871	3,022	1,295	4,545	4,242	3,779
EBIT ¹	1,081	-51	775	1,923	611	3,383	3,077	2,731
Net income ¹	41	-1,520	254	1,170	11,704	2,887	2,714	2,376
Net Debt ¹	1,599	-456	2,547	-735	-2,463	-4,558	-5,963	-6,180
Reference price ²	24.72	16.45	23.38	37.40	42.02	41.92	41.92	41.92
Nbr of stocks (in thousands)	271,943	492,065	485,631	488,338	489,698	478,459	-	-
Announcement Date	07/02/20	15/02/21	08/02/22	08/02/23	08/02/24	-	-	-

¹NOK in Million²NOK

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
AKER SOLUTIONS ASA	6.79x	0.3x	3.35x	+6.53%	1.84B
SUBSEA 7 S.A.	21.18x	0.88x	5.66x	+3.30%	5.05B
TECHNIP ENERGIES N.V.	10.45x	0.12x	1.32x	+2.94%	4B
LIBERTY ENERGY INC.	8.97x	0.74x	3.27x	+1.40%	3.34B
TGS ASA	10.42x	1.53x	2.6x	+5.82%	1.89B
SELECT WATER SOLUTIONS, INC.	24.59x	0.84x	4.58x	+2.12%	1.16B
BUMI ARMADA	3.23x	2.49x	4.07x	-	704M
DAYANG ENTERPRISE HOLDINGS	9.89x	1.63x	4.21x	+2.56%	645M
BW OFFSHORE LIMITED	4.54x	0.91x	1.83x	+8.82%	539M
Average	11.12x	1.05x	3.43x	+4.19%	2.13B
Weighted average by Cap.	13.07x	0.79x	3.53x	+3.52%