Valuation Norconsult ASA

Stocks

Real-time Oslo Bors 08:33:05 14/08/2026 BST			5-day change	1st Jan Change
38.75 ^NOK	+1.17%		-0.26%	-15.58%

07-27	Pareto initiates coverage of Norconsult with buy, AI worries have pushed the valuation down too far	FW
07-27	Pareto Securities initiates coverage of Norconsult with a buy rating and a target price of 50 Norwegian kroner	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2023	2024	2025	2026	2027	2028
Market Cap ¹	6,968	12,763	14,243	11,885	-	-
Change	-	83.17%	11.6%	-16.56%	-	-
Enterprise Value (EV) ¹	7,601	12,748	15,661	13,360	12,965	12,594
Change	-	67.72%	22.85%	-14.69%	-2.95%	-2.86%
P/E	13.4x	25.9x	21.5x	18.5x	13.6x	12.3x
PBR	3.37x	5.05x	4.5x	3.77x	3.37x	3.09x
PEG	-	-4.29x	0.9x	-6.39x	0.4x	1.2x
Capitalization / Revenue	0.73x	1.23x	1.25x	1.02x	0.95x	0.9x
EV / Revenue	0.79x	1.22x	1.37x	1.14x	1.04x	0.95x
EV / EBITDA	6.09x	9.49x	10.9x	8.08x	7x	6.47x
EV / EBIT	9.63x	14.9x	17.6x	12.9x	10.4x	9.44x
EV / FCF	14.2x	10.9x	15.6x	11x	9.56x	8.57x
FCF Yield	7.05%	9.2%	6.4%	9.11%	10.5%	11.7%
Dividend per Share ²	1.2	1.7	1.8	1.674	1.988	2.243
Rate of return	4.92%	3.84%	3.92%	4.37%	5.19%	5.86%
EPS ²	1.82	1.71	2.13	2.068	2.812	3.111
Distribution rate	65.9%	99.4%	84.5%	80.9%	70.7%	72.1%
Net sales ¹	9,567	10,414	11,399	11,691	12,488	13,233
EBITDA ¹	1,248	1,344	1,441	1,654	1,853	1,948
EBIT ¹	789	855	889	1,038	1,251	1,334
Net income ¹	516	496	651	643.7	874.6	968.5
Net Debt ¹	633	-15	1,418	1,475	1,081	709.9
Reference price ²	24.40	44.25	45.90	38.30	38.30	38.30
Nbr of stocks (in thousands)	285,568	288,426	310,300	310,300	-	-
Announcement Date	20/02/24	18/02/25	12/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NORCONSULT ASA	18.52x	1.14x	8.08x	4.37%	1.25B
SWECO AB	18.05x	1.45x	9.49x	3.13%	4.76B
KUMAGAI GUMI CO.,LTD.	10.7x	0.39x	6.02x	4.07%	1.38B
GUANGZHOU METRO DESIGN & RESEARCH INSTITUTE CO., LTD.	16.62x	-	-	-	1.21B
Average	15.97x	0.99x	7.86x	3.86%	2.15B
Weighted average by Cap.	16.74x	1.20x	8.61x	3.52%