Valuation NorAm Drilling Company AS Norwegian OTC

Stocks

End-of-day quote Norwegian OTC 07/10/2022			5-day change	1st Jan Change
43.90 ^NOK	+9.75%		+9.75%	+387.78%

08-10	Noram Drilling as Approves Monthly Cash Distribution for July 2026, Payable on or August 26, 2026	CI
07-08	NorAm Drilling AS Approves Cash Distribution for July 2026, Payable on or About July 24, 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	2,066	-	-
Change	-	1,061.87%	-27.69%	-18.08%	-1.35%	44.55%	-	-
Enterprise Value (EV) ¹	210.5	2,312	1,641	1,356	1,330	2,001	2,001	2,001
Change	-	998.22%	-29.02%	-17.38%	-1.91%	50.43%	0%	0%
P/E	-1.16x	16.8x	9.07x	60.1x	10.1x	11.7x	8.67x	7.88x
PBR	-	-	2.18x	2.21x	2.66x	4.08x	4.15x	4.41x
PEG	-	-0x	0.3x	-0.7x	0x	0.5x	0.2x	0.79x
Capitalization / Revenue	-	2.51x	1.42x	1.26x	1.48x	1.87x	1.75x	1.7x
EV / Revenue	-	2.37x	1.32x	1.18x	1.37x	1.81x	1.69x	1.64x
EV / EBITDA	-	8.66x	3.78x	5.05x	6.95x	7.75x	6.05x	5.55x
EV / EBIT	-	32.8x	7.05x	28.5x	10x	9.94x	7.31x	6.59x
EV / FCF	-	17.8x	3.76x	10.3x	-	12.8x	7.85x	6.58x
FCF Yield	-	5.61%	26.6%	9.67%	-	7.84%	12.7%	15.2%
Dividend per Share ²	-	-	-	-	-	4.807	5.942	6.539
Rate of return	-	-	-	-	-	10.1%	12.5%	13.7%
EPS ²	-7.784	3.376	4.521	0.5571	3.255	4.082	5.502	6.05
Distribution rate	-	-	-	-	-	118%	108%	108%
Net sales ¹	-	976.5	1,244	1,149	968.1	1,103	1,183	1,219
EBITDA ¹	-	267	434.2	268.5	191.5	258.3	330.7	360.6
EBIT ¹	-	70.43	232.8	47.6	132.4	201.3	273.7	303.5
Net income ¹	-181	30.47	198.9	25.11	141.8	178.3	240.4	265.3
Net Debt ¹	-	-134	-127.6	-93.05	-99.41	-65.44	-65.44	-65.44
Reference price ²	9.00	56.70	41.00	33.50	33.00	47.70	47.70	47.70
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	18.34x	5.69x	12.88x	4.09%	26.82B
NOBLE CORPORATION PLC	72.47x	3.11x	10.01x	4.33%	7.39B
CHINA OILFIELD SERVICES LIMITED	6.92x	0.83x	3.31x	4.95%	7.22B
TRANSOCEAN LTD.	21.4x	2.76x	7.85x	-.--%	6.61B
VALARIS LIMITED	27.26x	2.99x	12.97x	-.--%	6.09B
ADES HOLDING COMPANY	25.57x	3.97x	8.35x	2.67%	5.5B
SINOPEC OILFIELD SERVICE CORPORATION	15.79x	0.54x	5.22x	2.85%	4.94B
PATTERSON-UTI ENERGY, INC.	-246.8x	1.13x	5.87x	3.24%	4.71B
HELMERICH & PAYNE, INC.	-65.82x	1.47x	6.64x	2.35%	4.35B
Average	-13.88x	2.50x	8.12x	2.72%	8.18B
Weighted average by Cap.	2.11x	3.45x	9.54x	3.15%