|
Market Closed -
Oslo Bors
15:45:00 19/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 104.60 NOK | +0.38% |
|
-0.76% | +32.07% |
Company Valuation: Klaveness Combination Carriers ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 285.1 | 346.3 | 518.4 | 394.9 | 467.9 | 657.1 | - | - |
| Change | - | 21.46% | 49.67% | -23.82% | 18.48% | 40.45% | - | - |
| Enterprise Value (EV) 1 | 586 | 600.9 | 697.2 | 563.1 | 687.3 | 939.7 | 899.7 | 866.3 |
| Change | - | 2.55% | 16.03% | -19.23% | 22.04% | 36.73% | -4.26% | -3.72% |
| P/E | 11.7x | 5.71x | 5.64x | 4.85x | 14.1x | 7.36x | 8.56x | 9.86x |
| PBR | 1.04x | 1.16x | 1.43x | 1.1x | 1.28x | 1.66x | 1.66x | 1.7x |
| PEG | - | 0x | 0.2x | -0.4x | -0.2x | 0x | -0.6x | -0.7x |
| Capitalization / Revenue | 2.46x | 2.1x | 2.63x | 2.06x | 3.24x | 2.57x | 2.58x | 2.59x |
| EV / Revenue | 5.06x | 3.65x | 3.54x | 2.93x | 4.76x | 3.67x | 3.53x | 3.42x |
| EV / EBITDA | 8.73x | 5.62x | 5.17x | 4.45x | 8.62x | 6.02x | 6.08x | 6.37x |
| EV / EBIT | 15.3x | 7.95x | 6.76x | 5.86x | 15.3x | 8.74x | 9.44x | 10.5x |
| EV / FCF | -8x | 6.28x | 5.12x | 5.22x | -403x | 85.4x | 7.85x | 8.66x |
| FCF Yield | -12.5% | 15.9% | 19.5% | 19.1% | -0.25% | 1.17% | 12.7% | 11.5% |
| Dividend per Share 2 | 0.22 | 0.81 | 1.25 | 1.05 | 0.285 | 1.35 | 1.202 | 1.137 |
| Rate of return | 4.04% | 12.2% | 14.6% | 16% | 3.61% | 12.2% | 10.9% | 10.3% |
| EPS 2 | 0.464 | 1.16 | 1.52 | 1.35 | 0.56 | 1.5 | 1.29 | 1.12 |
| Distribution rate | 47.4% | 69.8% | 82.2% | 77.8% | 50.9% | 90% | 93.2% | 102% |
| Net sales 1 | 115.9 | 164.6 | 196.8 | 191.9 | 144.4 | 256.1 | 254.5 | 253.3 |
| EBITDA 1 | 67.1 | 107 | 134.9 | 126.5 | 79.77 | 156.2 | 148.1 | 135.9 |
| EBIT 1 | 38.4 | 75.61 | 103.1 | 96.07 | 45.02 | 107.5 | 95.27 | 82.81 |
| Net income 1 | 22.6 | 60.87 | 86.9 | 81.41 | 33.41 | 88.46 | 76.08 | 66.35 |
| Net Debt 1 | 300.8 | 254.6 | 178.9 | 168.2 | 219.4 | 282.6 | 242.6 | 209.1 |
| Reference price 2 | 5.45 | 6.62 | 8.58 | 6.55 | 7.89 | 11.04 | 11.04 | 11.04 |
| Nbr of stocks (in thousands) | 52,332 | 52,332 | 60,418 | 60,284 | 59,290 | 59,318 | - | - |
| Announcement Date | 18/02/22 | 16/02/23 | 16/02/24 | 14/02/25 | 13/02/26 | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.36x | 3.66x | 6x | 12.23% | 655M | |
| 7.81x | 0.73x | 3.51x | 5.02% | 51.54B | |
| 6.59x | 0.61x | 2.51x | 7.99% | 37.11B | |
| 28.07x | 1.33x | 7.03x | 1.87% | 26.71B | |
| 8.96x | 3.92x | 7.31x | 4.39% | 21.95B | |
| 10.88x | 1.44x | 10.5x | 4.19% | 18.55B | |
| 6.07x | 1.2x | 3.37x | 7.66% | 17.72B | |
| 12.84x | 4.31x | 10.82x | 6.39% | 17.11B | |
| 10.73x | 0.98x | 4.06x | 3% | 16.63B | |
| 8.14x | 2.1x | 13.58x | 2.79% | 16B | |
| Average | 10.75x | 2.03x | 6.87x | 5.55% | 22.4B | |
| Weighted average by Cap. | 10.88x | 1.59x | 6.03x | 5.03% |
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
- KCC Stock
- Valuation Klaveness Combination Carriers ASA
Select your edition
All financial news and data tailored to specific country editions
