Company Valuation: Avance Gas Holding Ltd

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 306.3 301.9 463 1,130 550.9 7.944 -
Change - -1.46% 53.37% 144.08% -51.25% -98.56% -
Enterprise Value (EV) 1 647 589.9 690.2 1,491 374.9 -258.1 -267.1
Change - -8.82% 17% 116.05% -74.86% -168.84% -3.49%
P/E ratio 6.64x 8.89x 4.97x 6.66x 1.26x 0.2x -9.21x
PBR 0.69x 0.56x 0.42x 1.81x 1.22x 0.01x 0.01x
PEG - -0.2x 0x 0.1x 0x -0x 0x
Capitalization / Revenue 2.13x 2.11x 2.53x 4.13x 2.57x 59.3x -
EV / Revenue 4.49x 4.13x 3.77x 5.45x 1.75x -1,926x -
EV / EBITDA 6.8x 6.25x 5.09x 6.58x 2.27x 31.5x 26.7x
EV / EBIT 10.9x 12.5x 6.32x 8.17x 2.68x 31.5x 26.7x
EV / FCF 50,817,506x 44,103,597x -21,584,910x -144,826,338x 366,021x - -
FCF Yield 0% 0% -0% -0% 0% - -
Dividend per Share 3 0.9234 2.308 11.37 22.77 101.5 15.56 -
Rate of return 2.25% 6.65% 19.1% 15.2% 124% 1,482% -
EPS 3 6.192 3.907 11.99 22.46 64.99 5.27 -0.114
Distribution rate 14.9% 59.1% 94.8% 101% 156% 295% -
Net sales 1 144.1 143 183 273.7 214.6 0.134 -
EBITDA 1 95.19 94.43 135.6 226.6 164.8 -8.187 -10
EBIT 1 59.31 47.22 109.2 182.6 139.7 -8.199 -10
Net income 1 70.91 32.11 88.99 163.6 443 38.66 -1
Net Debt 1 340.7 288.1 227.3 361.3 -176 -266 -275
Reference price 3 41.120 34.720 59.550 149.600 81.800 1.050 1.050
Nbr of stocks (in thousands) 63,694 76,593 76,593 76,593 76,593 76,593 -
Announcement Date 19/02/21 22/02/22 28/02/23 14/02/24 12/02/25 - -
1NOK in Million2USD in Million3NOK
Estimates

P/E ratio, Detailed evolution

Year-on-year evolution of the PER

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

  1. Stock Market
  2. Equities
  3. AGAS Stock
  4. Valuation Avance Gas Holding Ltd