|
Delayed
OTC Markets
|
5-day change | 1st Jan Change | ||
| - USD | -.--% |
|
-.--% | +52.17% |
| 10-20 | Fearnley cuts price target for Dolphin Drilling to NOK2.10 (NOK3.20), reiterates buy - BN | FW |
| 08-28 | Dolphin Drilling Says General Hydrocarbons Moves to Settle $105 Million Arbitration | MT |
Company Valuation: Dolphin Drilling ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,603 | 1,862 | 1,080 | 430 | 955.9 | - | - |
| Change | - | 16.15% | -42.01% | -60.19% | 122.32% | - | - |
| Enterprise Value (EV) 1 | 1,236 | 1,663 | 1,587 | 961.9 | 1,383 | 1,727 | 1,483 |
| Change | - | 34.48% | -4.54% | -39.4% | 43.83% | 24.84% | -14.16% |
| P/E | -2.42x | -13.9x | -1.48x | -0.2x | - | 12.7x | 3.17x |
| PBR | 1.93x | 1.26x | - | - | 0x | 1.27x | 0.85x |
| PEG | - | 0.2x | -0x | 0x | - | - | 0x |
| Capitalization / Revenue | 7.33x | 2.48x | 1.04x | 0.25x | 0.66x | 0.66x | 0.61x |
| EV / Revenue | 5.65x | 2.22x | 1.54x | 0.57x | 0.95x | 1.19x | 0.94x |
| EV / EBITDA | -2.19x | -19.8x | -4.18x | 7.25x | 10.5x | 4.2x | 2.66x |
| EV / EBIT | -1.92x | 29.3x | -2.59x | -10.7x | -22.9x | 7.69x | 4x |
| EV / FCF | -1.99x | -2.55x | -1.79x | -1.7x | -2.51x | -5.67x | 5.37x |
| FCF Yield | -50.2% | -39.3% | -55.7% | -58.8% | -39.9% | -17.6% | 18.6% |
| Dividend per Share 3 | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - |
| EPS 3 | -162 | -18 | -66 | -1.37 | - | 0.02 | 0.08 |
| Distribution rate | - | - | - | - | - | - | - |
| Net sales 1 | 218.7 | 749.8 | 1,034 | 1,696 | 1,455 | 1,452 | 1,569 |
| EBITDA 1 | -563.9 | -84.13 | -380.1 | 132.7 | 131.2 | 411.6 | 557.2 |
| EBIT 1 | -642.7 | 56.78 | -613.5 | -89.74 | -60.54 | 224.6 | 370.3 |
| Net income 1 | -699.7 | -75.71 | -662.4 | -517.4 | -238.5 | 84.24 | 225 |
| Net Debt 1 | -367.1 | -199.8 | 507.2 | 531.9 | 427.6 | 771.2 | 526.7 |
| Reference price 3 | 392.7515 | 250.5841 | 97.5998 | 0.2690 | 0.2536 | 0.2536 | 0.2536 |
| Nbr of stocks (in thousands) | 414 | 733 | 973 | 159,241 | 406,758 | - | - |
| Announcement Date | 28/02/23 | 26/02/24 | 25/02/25 | 27/02/26 | - | - | - |
1USD in Million2NOK in Million3USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.88x | 5.42x | 12.37x | 5.13% | 24.95B | |
| 7.15x | 0.93x | 3.75x | 4.7% | 7.89B | |
| -198.46x | 3.14x | 10.31x | 4.25% | 7.51B | |
| 21.34x | 2.96x | 8.37x | -.--% | 7.49B | |
| 29.43x | 3.47x | 14.98x | -.--% | 7.06B | |
| 21.95x | 3.87x | 8.11x | 2.72% | 5.09B | |
| -265.26x | 1.14x | 5.9x | 3.17% | 4.81B | |
| 14.71x | 0.52x | 5.04x | 3.06% | 4.72B | |
| -74.42x | 1.41x | 6.27x | 2.44% | 4.18B | |
| Average | -47.41x | 2.54x | 8.35x | 2.83% | 8.19B | |
| Weighted average by Cap. | -27.82x | 3.34x | 9.55x | 3.4% |
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
- DDRIL Stock
- FOEAY Stock
- Valuation Dolphin Drilling ASA
Select your edition
All financial news and data tailored to specific country editions
