Valuation Cloudberry Clean Energy ASA

Stocks

Market Closed - Oslo Bors Other stock markets 15:25:20 17/07/2026 BST			5-day change	1st Jan Change
13.00 ^NOK	+1.56%		+2.85%	+1.09%

07-02	Cloudberry locks in voting support for the Orrön deal	FW
06-26	Mildef jumps on contract news, OMXS30 index down 0.9%	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,787	3,612	3,339	3,614	4,091	4,302	-	-
Change	-	-4.63%	-7.55%	8.22%	13.2%	5.16%	-	-
Enterprise Value (EV) ¹	2,981	2,457	4,142	4,691	6,507	6,827	6,755	6,327
Change	-	-17.58%	68.58%	13.24%	38.71%	4.92%	-1.05%	-6.34%
P/E	-41.3x	27x	12.3x	39.1x	67.7x	17.8x	415x	-91.4x
PBR	1.44x	0.95x	0.73x	0.88x	0.88x	0.86x	0.8x	0.86x
PEG	-	-0x	0x	-0.6x	-1.7x	0x	-4.3x	0x
Capitalization / Revenue	92.6x	16.6x	5.47x	6.61x	7.16x	5.24x	5.97x	6.2x
EV / Revenue	72.9x	11.3x	6.79x	8.58x	11.4x	8.32x	9.38x	9.12x
EV / EBITDA	-95.9x	16.2x	15.8x	15.2x	19.7x	14x	16.9x	21.7x
EV / EBIT	-73x	21x	115x	32.8x	50.1x	27.1x	49.6x	158x
EV / FCF	-12x	-9.41x	-13.4x	-174x	-930x	18.7x	21.8x	33.5x
FCF Yield	-8.31%	-10.6%	-7.46%	-0.58%	-0.11%	5.36%	4.59%	2.99%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-0.39	0.46	0.94	0.32	0.19	0.72	0.0309	-0.14
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	40.9	217	610	547	571	821	720	694
EBITDA ¹	-31.08	152	262	308	331	486	400	291
EBIT ¹	-40.82	117	36	143	130	252	136.2	40
Net income ¹	-62.42	121	275	95	61	242	10.29	-48
Net Debt ¹	-806.2	-1,155	803	1,077	2,416	2,525	2,453	2,025
Reference price ²	16.10	12.40	11.56	12.52	12.86	12.80	12.80	12.80
Nbr of stocks (in thousands)	235,245	291,300	288,868	288,646	318,105	336,085	-	-
Announcement Date	11/02/22	14/02/23	15/02/24	13/02/25	10/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CLOUDBERRY CLEAN ENERGY ASA	17.78x	8.32x	14.05x	-.--%	445M
HUANENG LANCANG RIVER HYDROPOWER INC.	20.3x	9.52x	13.36x	2.46%	26.65B
ADANI GREEN ENERGY LIMITED	79.9x	20.17x	23.39x	-.--%	26.39B
EDP RENEWABLES, S.A.	31.95x	8.17x	10.57x	1.24%	16.64B
ENGIE BRASIL ENERGIA S.A.	10.5x	5.69x	9.3x	4.1%	8.44B
CLEARWAY ENERGY, INC.	-42.07x	7.38x	8.92x	5.57%	4.09B
Average	19.73x	9.88x	13.26x	2.23%	13.78B
Weighted average by Cap.	37.57x	12.15x	15.37x	1.74%