Valuation B2 Impact ASA Nasdaq Stockholm

Stocks

Real-time Estimate Cboe Europe 11:13:25 24/08/2026 BST			5-day change	1st Jan Change
26.65 ^NOK	+1.72%		-0.19%	+43.48%

08-21	Nordea raises price target for B2 Impact to 29.9 Norwegian kroner (27.3), reiterates buy	FW
08-20	B2 Impact ASA, Q2 2026 Earnings Call, Aug 20, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,217	3,043	2,709	3,707	6,744	9,939	-	-
Change	-	-27.84%	-10.98%	36.85%	81.9%	47.38%	-	-
Enterprise Value (EV) ¹	13,284	12,085	11,744	12,993	16,628	20,591	21,431	21,357
Change	-	-9.03%	-2.82%	10.64%	27.97%	23.83%	4.08%	-0.34%
P/E	7.45x	9.59x	7.82x	13.4x	11x	11.9x	10.5x	10.1x
PBR	0.85x	0.6x	0.51x	0.66x	1.18x	1.75x	1.71x	1.68x
PEG	-	-0.2x	0.5x	-0.7x	0x	0.3x	0.8x	2.57x
Capitalization / Revenue	1.39x	0.99x	0.72x	1.01x	1.79x	2.48x	2.36x	2.26x
EV / Revenue	4.38x	3.92x	3.11x	3.53x	4.42x	5.13x	5.08x	4.85x
EV / EBITDA	9.52x	8.53x	6.97x	8.17x	9.06x	10.4x	10x	9.51x
EV / EBIT	10.2x	9.06x	7.44x	8.66x	9.59x	10.9x	10.4x	9.87x
EV / FCF	5.77x	9.73x	5.46x	6.9x	13.4x	66.3x	20.1x	16.8x
FCF Yield	17.3%	10.3%	18.3%	14.5%	7.46%	1.51%	4.97%	5.97%
Dividend per Share ²	0.42	0.2	0.7	1.5	1.9	2.283	2.47	2.573
Rate of return	4.05%	2.54%	9.52%	14.9%	10.4%	8.52%	9.22%	9.6%
EPS ²	1.39	0.82	0.94	0.75	1.66	2.253	2.547	2.647
Distribution rate	30.2%	24.4%	74.5%	200%	114%	101%	97%	97.2%
Net sales ¹	3,036	3,085	3,775	3,683	3,759	4,015	4,216	4,403
EBITDA ¹	1,396	1,417	1,684	1,591	1,835	1,979	2,133	2,245
EBIT ¹	1,308	1,334	1,578	1,500	1,734	1,896	2,052	2,164
Net income ¹	573	326	363	277	621	842.1	951.1	989.2
Net Debt ¹	9,067	9,042	9,035	9,286	9,884	10,652	11,492	11,418
Reference price ²	10.36	7.86	7.35	10.06	18.24	26.80	26.80	26.80
Nbr of stocks (in thousands)	407,086	387,181	368,595	368,532	369,727	370,870	-	-
Announcement Date	10/02/22	15/02/23	15/02/24	13/02/25	12/02/26	-	-	-

¹NOK in Million²NOK

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.($)
MITSUBISHI HC CAPITAL INC.	12.21x	4.37x	46.62x	3.79%	12.58B
POWER FINANCE CORPORATION LIMITED	6.1x	-	-	4.88%	12.52B
INDIAN RAILWAY FINANCE CORPORATION LIMITED	12.52x	-	-	3.94%	11.8B
REC LIMITED	5.06x	-	-	6.25%	8.99B
L&T FINANCE LIMITED	20.3x	15.19x	-	1.17%	8.28B
ELEMENT FLEET MANAGEMENT CORP.	15.62x	-	-	2.59%	7.85B
CHAILEASE HOLDING COMPANY LIMITED	9.66x	8.91x	19.05x	4.91%	6.33B
Average	11.64x	9.49x	32.83x	3.93%	9.76B
Weighted average by Cap.	11.34x	8.72x	37.39x	3.99%