|
Market Closed -
Oslo Bors
15:45:00 19/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 35.00 NOK | +3.09% |
|
-3.05% | -36.94% |
| 08:07am | Danske Bank cuts its price target for Elopak to 37 Norwegian kroner (39), reiterates hold - BN | FW |
| 07:46am | SB1 Markets cuts Elopak price target to 43 Norwegian kroner (48), reiterates buy | FW |
Company Valuation: Elopak ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 723.2 | 639.2 | 721.1 | 1,030 | 1,263 | 837 | - | - |
| Change | - | -11.61% | 12.8% | 42.84% | 22.61% | -33.72% | - | - |
| Enterprise Value (EV) 1 | 964 | 1,031 | 1,054 | 1,399 | 1,628 | 1,233 | 1,199 | 1,164 |
| Change | - | 6.92% | 2.22% | 32.82% | 16.36% | -24.26% | -2.8% | -2.9% |
| P/E | 20.7x | 59.4x | 10.7x | 16.7x | 20.4x | 12x | 10.8x | 8.97x |
| PBR | 2.69x | 2.46x | 2.36x | 3.01x | 3.73x | 2.3x | 2.06x | 1.77x |
| PEG | - | -0.9x | 0x | -2.09x | - | 0.9x | 1x | 0.4x |
| Capitalization / Revenue | 0.77x | 0.62x | 0.64x | 0.89x | 1.05x | 0.67x | 0.64x | 0.6x |
| EV / Revenue | 1.03x | 1.01x | 0.93x | 1.21x | 1.35x | 0.99x | 0.92x | 0.83x |
| EV / EBITDA | 7.97x | 8.63x | 6.17x | 7.95x | 8.82x | 6.78x | 6.04x | 5.27x |
| EV / EBIT | 15x | 18.6x | 9.62x | 12.8x | 14.1x | 11.3x | 9.89x | 8.14x |
| EV / FCF | 26.9x | -10.2x | 8.41x | 45.4x | 19.1x | 17.4x | 14.7x | 12.9x |
| FCF Yield | 3.72% | -9.79% | 11.9% | 2.2% | 5.25% | 5.75% | 6.78% | 7.73% |
| Dividend per Share 2 | 0.0746 | 0.0785 | 0.1286 | 0.13 | 0.132 | 0.145 | 0.155 | 0.19 |
| Rate of return | 2.78% | 3.3% | 4.8% | 3.39% | 2.81% | 4.65% | 4.97% | 6.1% |
| EPS 2 | 0.13 | 0.04 | 0.25 | 0.23 | 0.23 | 0.26 | 0.2875 | 0.3475 |
| Distribution rate | 57.4% | 196% | 51.4% | 56.5% | 57.4% | 55.8% | 53.9% | 54.7% |
| Net sales 1 | 940.2 | 1,024 | 1,132 | 1,157 | 1,206 | 1,247 | 1,305 | 1,397 |
| EBITDA 1 | 120.9 | 119.4 | 170.9 | 176.1 | 184.7 | 182 | 198.5 | 221 |
| EBIT 1 | 64.47 | 55.48 | 109.5 | 109.2 | 115.3 | 109.5 | 121.2 | 143 |
| Net income 1 | 33.81 | 10.86 | 67.06 | 60.91 | 61.56 | 72.2 | 75.62 | 92.5 |
| Net Debt 1 | 240.8 | 391.5 | 332.5 | 369.5 | 365.5 | 396.2 | 361.8 | 327 |
| Reference price 2 | 2.686 | 2.374 | 2.681 | 3.830 | 4.701 | 3.116 | 3.116 | 3.116 |
| Nbr of stocks (in thousands) | 269,219 | 269,213 | 268,952 | 268,893 | 268,631 | 268,646 | - | - |
| Announcement Date | 23/02/22 | 21/02/23 | 15/02/24 | 11/02/25 | 10/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 11.98x | 0.99x | 6.78x | 4.65% | 969M | |
| 24.71x | 1.18x | 7.56x | 3.89% | 24.78B | |
| 25.21x | 2.53x | 12.15x | 2.14% | 22.17B | |
| 31.95x | 1.22x | 9.3x | 4.48% | 21.21B | |
| 19.4x | 2.23x | 9.09x | 1.95% | 6.11B | |
| 14.46x | 1.25x | 7.21x | 3.75% | 5.66B | |
| 19.09x | 2.31x | 13.69x | 3.56% | 5.22B | |
| -179.97x | 0.88x | 8.07x | 2.14% | 5.15B | |
| 8.91x | 1.37x | 9.8x | 1.06% | 4.8B | |
| 19.2x | 1.33x | 8.68x | 2.55% | 3.92B | |
| Average | -0.50x | 1.53x | 9.23x | 3.02% | 10B | |
| Weighted average by Cap. | 13.52x | 1.61x | 9.51x | 3.21% |
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
- ELO Stock
- Valuation Elopak ASA
Select your edition
All financial news and data tailored to specific country editions
