Valuation NorAm Drilling Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 13:47:21 17/07/2026 BST			5-day change	1st Jan Change
3.808 ^EUR	+1.28%		+2.32%	+38.45%

07-08	NorAm Drilling AS Approves Cash Distribution for July 2026, Payable on or About July 24, 2026	CI
06-09	Noram Drilling AS Announces Monthly Cash Distribution for June 2026, Payable on or About June 26, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	210.5	2,446	1,769	1,449	1,429	1,819	-	-
Change	-	1,061.87%	-27.69%	-18.08%	-1.35%	27.27%	-	-
Enterprise Value (EV) ¹	210.5	2,312	1,641	1,356	1,330	1,761	1,757	1,757
Change	-	998.22%	-29.02%	-17.38%	-1.91%	32.36%	-0.2%	0%
P/E	-1.16x	16.8x	9.07x	60.1x	10.1x	11x	7.71x	7.01x
PBR	-	-	2.18x	2.21x	2.66x	3.57x	3.73x	3.97x
PEG	-	-0x	0.3x	-0.7x	0x	0.6x	0.2x	0.7x
Capitalization / Revenue	-	2.51x	1.42x	1.26x	1.48x	1.61x	1.59x	1.54x
EV / Revenue	-	2.37x	1.32x	1.18x	1.37x	1.56x	1.53x	1.49x
EV / EBITDA	-	8.66x	3.78x	5.05x	6.95x	6.65x	5.37x	4.92x
EV / EBIT	-	32.8x	7.05x	28.5x	10x	8.55x	6.48x	5.84x
EV / FCF	-	17.8x	3.76x	10.3x	-	11.2x	6.89x	5.78x
FCF Yield	-	5.61%	26.6%	9.67%	-	8.91%	14.5%	17.3%
Dividend per Share ²	-	-	-	-	-	4.705	5.879	6.476
Rate of return	-	-	-	-	-	11.2%	14%	15.4%
EPS ²	-7.784	3.376	4.521	0.5571	3.255	3.823	5.446	5.994
Distribution rate	-	-	-	-	-	123%	108%	108%
Net sales ¹	-	976.5	1,244	1,149	968.1	1,127	1,146	1,182
EBITDA ¹	-	267	434.2	268.5	191.5	264.7	327.2	357
EBIT ¹	-	70.43	232.8	47.6	132.4	205.8	271.1	300.9
Net income ¹	-181	30.47	198.9	25.11	141.8	166.6	237.9	262.8
Net Debt ¹	-	-134	-127.6	-93.05	-99.41	-58.81	-62.27	-62.27
Reference price ²	9.00	56.70	41.00	33.50	33.00	42.00	42.00	42.00
Nbr of stocks (in thousands)	23,392	43,141	43,141	43,255	43,318	43,318	-	-
Announcement Date	25/05/22	20/02/23	22/02/24	19/02/25	19/02/26	-	-	-

¹NOK in Million²NOK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
ADNOC DRILLING COMPANY	16.54x	5.2x	11.73x	4.5%	24.29B
CHINA OILFIELD SERVICES LIMITED	6.32x	0.76x	3.1x	5.12%	6.67B
NOBLE CORPORATION PLC	27.8x	2.68x	8.14x	4.95%	6.45B
TRANSOCEAN LTD.	27.48x	2.57x	7.38x	-.--%	5.72B
ADES HOLDING COMPANY	22.08x	4.03x	8.32x	2.87%	5.44B
VALARIS LIMITED	22.02x	2.7x	11.24x	-.--%	5.29B
SINOPEC OILFIELD SERVICE CORPORATION	14.72x	0.51x	4.95x	3.06%	4.53B
PATTERSON-UTI ENERGY, INC.	-160.67x	0.97x	4.98x	4.15%	3.66B
HELMERICH & PAYNE, INC.	-21.34x	1.23x	5.71x	3.06%	3.34B
Average	-5.01x	2.29x	7.28x	3.08%	7.27B
Weighted average by Cap.	6.49x	3.21x	8.64x	3.52%