|
Market Closed -
Oslo Bors
15:45:00 13/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 16.25 NOK | -0.91% |
|
-0.31% | -16.67% |
| 06-01 | Purchase price in Borgestad buyback offer fixed to NOK 17 per share | RE |
| 05-27 | Borgestad: initiation of offer to buy back own shares | RE |
Company Valuation: Borgestad ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 118.6 | 213.5 | 475.4 | 708.3 | 683.7 | 575 | - | - |
| Change | - | 80% | 122.71% | 48.97% | -3.47% | -15.9% | - | - |
| Enterprise Value (EV) 1 | 890.6 | 826.2 | 691.5 | 839.7 | 930.6 | 729 | 728 | 721 |
| Change | - | -7.23% | -16.3% | 21.42% | 10.83% | -21.66% | -0.14% | -0.96% |
| P/E | -28.2x | -1.65x | -3.08x | 15.7x | -488x | 5.71x | 4.81x | 4.85x |
| PBR | - | - | - | - | - | - | - | - |
| PEG | - | -0x | 0x | -0x | 5x | -0x | 0.3x | -5.51x |
| Capitalization / Revenue | 0.13x | 0.23x | 0.42x | 0.61x | 0.61x | 0.53x | 0.51x | 0.5x |
| EV / Revenue | 0.94x | 0.89x | 0.61x | 0.72x | 0.83x | 0.67x | 0.65x | 0.62x |
| EV / EBITDA | 11.4x | 16x | 5.93x | 6.04x | 7.8x | 7.52x | 6.74x | 6.5x |
| EV / EBIT | 19.8x | -11.7x | 7.39x | 8.05x | 11.7x | 12.6x | 10.6x | 9.88x |
| EV / FCF | - | - | - | - | - | - | - | - |
| FCF Yield | - | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | 0.5 | 0.5 | 0.5 |
| Rate of return | - | - | - | - | - | 3.05% | 3.05% | 3.05% |
| EPS 2 | -13.2 | -34 | -4.4 | 1.29 | -0.04 | 2.87 | 3.41 | 3.38 |
| Distribution rate | - | - | - | - | - | 17.4% | 14.7% | 14.8% |
| Net sales 1 | 944.1 | 933.3 | 1,141 | 1,169 | 1,126 | 1,083 | 1,125 | 1,158 |
| EBITDA 1 | 78.28 | 51.51 | 116.6 | 139.1 | 119.2 | 97 | 108 | 111 |
| EBIT 1 | 45.01 | -70.6 | 93.56 | 104.3 | 79.4 | 58 | 69 | 73 |
| Net income 1 | -4.17 | -130.1 | -36 | 45.23 | -1.551 | 101 | 22 | 27 |
| Net Debt 1 | 772 | 612.7 | 216.1 | 131.4 | 246.9 | 154 | 153 | 146 |
| Reference price 2 | 372.80 | 56.00 | 13.56 | 20.20 | 19.50 | 16.40 | 16.40 | 16.40 |
| Nbr of stocks (in thousands) | 318 | 3,812 | 35,062 | 35,062 | 35,062 | 35,062 | - | - |
| Announcement Date | 18/02/22 | 17/02/23 | 16/02/24 | 28/02/25 | 26/02/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 5.71x | 0.67x | 7.52x | - | 60.7M | |
| 15.26x | 4.86x | 13.08x | 3.32% | 43.43B | |
| 9.2x | 1.55x | 8.11x | 3.86% | 31.8B | |
| 18.25x | 4.01x | 16.39x | 1.35% | 27.83B | |
| 6.32x | 0.39x | 0.76x | 8.87% | 27.14B | |
| 13.53x | 3.03x | 14.64x | 2.61% | 24.53B | |
| 8.79x | 2.26x | 6.96x | 3.97% | 20.7B | |
| 8.09x | 0.9x | 3.26x | 2.76% | 20.68B | |
| 13.65x | 6.6x | 17.63x | 1.56% | 19.75B | |
| 10.54x | 1.67x | 14.47x | 3.58% | 19.19B | |
| Average | 10.93x | 2.60x | 10.28x | 3.54% | 23.51B | |
| Weighted average by Cap. | 11.86x | 2.91x | 10.63x | 3.61% |
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
- BOR Stock
- Valuation Borgestad ASA
Select your edition
All financial news and data tailored to specific country editions
