|
Market Closed -
Oslo Bors
15:45:00 23/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 93.00 NOK | +0.32% |
|
-1.48% | -19.55% |
| 10-16 | SB1 reiterates neutral for Entra, continued valuation concerns | FW |
| 10-16 | Pareto cuts its price target for Entra to NOK 107, higher rates weigh | FW |
Company Valuation: Entra ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 36,102 | 19,270 | 21,011 | 21,054 | 21,054 | 16,802 | - | - |
| Change | - | -46.62% | 9.03% | 0.21% | 0% | -20.2% | - | - |
| Enterprise Value (EV) 1 | 62,372 | 59,558 | 59,954 | 52,185 | 51,738 | 47,477 | 47,731 | 47,736 |
| Change | - | -4.51% | 0.66% | -12.96% | -0.86% | -8.24% | 0.54% | 0.01% |
| P/E | 7.13x | -30.4x | -3.86x | -10,509x | 18.3x | -17x | 27.1x | 17.5x |
| PBR | 1.16x | 0.65x | 0.88x | 0.88x | 0.85x | 0.72x | 0.7x | 0.67x |
| PEG | - | 0x | -0x | 105.1x | -0x | 0x | -0x | 0.3x |
| Capitalization / Revenue | 14.4x | 6.1x | 6.15x | 6.43x | 6.8x | 5.34x | 5.22x | 4.96x |
| EV / Revenue | 24.9x | 18.9x | 17.5x | 15.9x | 16.7x | 15.1x | 14.8x | 14.1x |
| EV / EBITDA | 29.7x | 21.9x | 20.1x | 18.4x | 18.5x | 17.7x | 17.2x | 16.4x |
| EV / EBIT | 29.8x | 22x | 20.1x | 18.4x | 18.5x | 18.9x | 17.9x | 17x |
| EV / FCF | -14.2x | -4.6x | 30.9x | 6.54x | -877x | 198x | 93.8x | 88.8x |
| FCF Yield | -7.02% | -21.7% | 3.24% | 15.3% | -0.11% | 0.51% | 1.07% | 1.13% |
| Dividend per Share 2 | 5.1 | 5.1 | - | - | 2.2 | 1.82 | 2.238 | 2.414 |
| Rate of return | 2.57% | 4.82% | - | - | 1.9% | 1.96% | 2.41% | 2.6% |
| EPS 2 | 27.81 | -3.482 | -29.92 | -0.011 | 6.326 | -5.455 | 3.419 | 5.309 |
| Distribution rate | 18.3% | -146% | - | - | 34.8% | -33.4% | 65.5% | 45.5% |
| Net sales 1 | 2,508 | 3,158 | 3,418 | 3,276 | 3,098 | 3,146 | 3,221 | 3,385 |
| EBITDA 1 | 2,098 | 2,715 | 2,981 | 2,843 | 2,803 | 2,683 | 2,767 | 2,919 |
| EBIT 1 | 2,093 | 2,711 | 2,977 | 2,839 | 2,800 | 2,515 | 2,664 | 2,807 |
| Net income 1 | 5,064 | -634 | -5,449 | -2 | 1,152 | -949.5 | 735.8 | 1,055 |
| Net Debt 1 | 26,270 | 40,288 | 38,943 | 31,131 | 30,684 | 30,675 | 30,929 | 30,934 |
| Reference price 2 | 198.30 | 105.80 | 115.40 | 115.60 | 115.60 | 92.70 | 92.70 | 92.70 |
| Nbr of stocks (in thousands) | 182,057 | 182,132 | 182,067 | 182,132 | 182,132 | 181,247 | - | - |
| Announcement Date | 11/02/22 | 10/02/23 | 09/02/24 | 12/02/25 | 11/02/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -16.99x | 15.09x | 17.7x | 1.96% | 1.8B | |
| 62.96x | - | - | - | 67.56B | |
| 12.14x | 4.28x | 10.97x | 3.97% | 38.49B | |
| 18.65x | 4.05x | 16.27x | 1.31% | 28.88B | |
| 5.63x | 0.73x | 1.53x | 8.79% | 27.38B | |
| 8.03x | 1.47x | 8.23x | 4.41% | 26.77B | |
| 14.3x | 3.13x | 15x | 2.44% | 26.49B | |
| 9.78x | 1.91x | 7.86x | 4.29% | 19.69B | |
| 8.59x | 3.04x | 7.1x | -.--% | 20.34B | |
| 13.25x | 6.44x | 16.93x | 1.64% | 19.06B | |
| Average | 13.63x | 4.46x | 11.29x | 3.2% | 27.65B | |
| Weighted average by Cap. | 23.86x | 3.22x | 10.56x | 3.51% |
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
- ENTRA Stock
- Valuation Entra ASA
Select your edition
All financial news and data tailored to specific country editions
