|
Market Closed -
Oslo Bors
15:45:00 26/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 132.00 NOK | +2.72% |
|
+0.69% | +38.58% |
| 10-23 | DOF Group to Sell Subsea Construction Vessel | MT |
| 10-22 | DOF Group Lands Subsea Installation Deal in Africa | MT |
Company Valuation: DOF Group ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 298.5 | 1,830 | 2,337 | 3,485 | - | - |
| Change | - | 513.03% | 27.74% | 49.09% | - | - |
| Enterprise Value (EV) 1 | 1,374 | 2,881 | 3,658 | 4,825 | 4,813 | 4,849 |
| Change | - | 109.65% | 26.99% | 31.9% | -0.26% | 0.76% |
| P/E | 2.39x | 8.16x | 5.02x | 7.41x | 7.61x | 7.57x |
| PBR | 1x | 0.94x | 1.15x | 1.58x | 1.55x | 1.52x |
| PEG | - | -0.1x | 0x | -4.33x | -2.93x | 12.56x |
| Capitalization / Revenue | 0.23x | 1.21x | 1.16x | 1.53x | 1.56x | 1.54x |
| EV / Revenue | 1.08x | 1.9x | 1.82x | 2.12x | 2.15x | 2.14x |
| EV / EBITDA | 2.92x | 5.45x | 4.6x | 5.19x | 5.37x | 5.34x |
| EV / EBIT | 2.77x | 6.29x | 6.51x | 7.9x | 7.78x | 7.77x |
| EV / FCF | 24.7x | 8.76x | 9.38x | 13.7x | 11.5x | 12x |
| FCF Yield | 4.06% | 11.4% | 10.7% | 7.3% | 8.72% | 8.31% |
| Dividend per Share 2 | - | - | 1.3 | 1.558 | 1.637 | 1.62 |
| Rate of return | - | - | 13.7% | 11.3% | 11.9% | 11.8% |
| EPS 2 | 2.344 | 0.91 | 1.89 | 1.858 | 1.809 | 1.82 |
| Distribution rate | - | - | 68.8% | 83.8% | 90.4% | 89% |
| Net sales 1 | 1,271 | 1,513 | 2,014 | 2,279 | 2,239 | 2,269 |
| EBITDA 1 | 470.7 | 529 | 796 | 930.1 | 896.3 | 907.3 |
| EBIT 1 | 496.2 | 458 | 562 | 611.1 | 618.5 | 624.3 |
| Net income 1 | 393.7 | 178 | 467 | 446.3 | 436.3 | 438.1 |
| Net Debt 1 | 1,076 | 1,051 | 1,321 | 1,340 | 1,328 | 1,364 |
| Reference price 2 | 5.59 | 7.43 | 9.49 | 13.77 | 13.77 | 13.77 |
| Nbr of stocks (in thousands) | 53,373 | 246,279 | 246,279 | 246,279 | - | - |
| Announcement Date | 22/02/24 | 24/02/25 | 19/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.41x | 2.08x | 5.09x | 11.31% | 3.39B | |
| 23.05x | 2.32x | 10.74x | 2.17% | 78.32B | |
| 19.68x | 2.35x | 13.26x | 1.67% | 55.45B | |
| 15.37x | 2.12x | 9.24x | 4.83% | 29.32B | |
| 15.07x | 1.5x | 8.38x | 1.96% | 28.88B | |
| 22.62x | 2.48x | 12.25x | 0.29% | 27.41B | |
| 27.38x | 4.49x | 17.57x | 1.09% | 14.03B | |
| 13.05x | 1.24x | 5.21x | 3.77% | 10.09B | |
| 31.07x | 0.51x | 4.52x | 3.76% | 9.54B | |
| 22.18x | 0.83x | 7.23x | 2.03% | 7.04B | |
| Average | 19.69x | 1.99x | 9.35x | 3.29% | 26.35B | |
| Weighted average by Cap. | 20.48x | 2.20x | 10.76x | 2.32% |
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
- DOFG Stock
- Valuation DOF Group ASA
Select your edition
All financial news and data tailored to specific country editions
