Valuation Norconsult ASA

Stocks

Real-time Oslo Bors 09:47:56 02/10/2026 BST			5-day change	1st Jan Change
37.50 ^NOK	+0.40%		-2.09%	-18.30%

09-08	Vasakronan leases 5,000 square meters at Kaj 16	FW
08-21	Fearnley raises Norconsult price target to 44 Norwegian kroner (41), reiterates buy - BN	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	11,691	-	-
Change	-	83.17%	11.6%	-17.92%	-	-
Enterprise Value (EV) ¹	7,601	12,748	15,661	13,125	12,741	12,431
Change	-	67.72%	22.85%	-16.19%	-2.92%	-2.43%
P/E	13.4x	25.9x	21.5x	18.4x	13.4x	12.1x
PBR	3.37x	5.05x	4.5x	3.57x	3.24x	2.98x
PEG	-	-4.29x	0.9x	-3.79x	0.4x	1.1x
Capitalization / Revenue	0.73x	1.23x	1.25x	1.03x	0.97x	0.92x
EV / Revenue	0.79x	1.22x	1.37x	1.16x	1.06x	0.98x
EV / EBITDA	6.09x	9.49x	10.9x	7.77x	6.86x	6.6x
EV / EBIT	9.63x	14.9x	17.6x	12.2x	10.1x	9.54x
EV / FCF	14.2x	10.9x	15.6x	10.3x	9.35x	8.43x
FCF Yield	7.05%	9.2%	6.4%	9.72%	10.7%	11.9%
Dividend per Share ²	1.2	1.7	1.8	1.689	2.038	2.253
Rate of return	4.92%	3.84%	3.92%	4.52%	5.46%	6.03%
EPS ²	1.82	1.71	2.13	2.027	2.787	3.088
Distribution rate	65.9%	99.4%	84.5%	83.4%	73.1%	72.9%
Net sales ¹	9,567	10,414	11,399	11,336	12,046	12,735
EBITDA ¹	1,248	1,344	1,441	1,690	1,856	1,884
EBIT ¹	789	855	889	1,073	1,257	1,304
Net income ¹	516	496	651	630.2	866.8	960.1
Net Debt ¹	633	-15	1,418	1,434	1,050	740.6
Reference price ²	24.40	44.25	45.90	37.35	37.35	37.35
Nbr of stocks (in thousands)	285,568	288,426	310,300	313,007	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NORCONSULT ASA	18.43x	1.16x	7.77x	4.52%	1.21B
QUANTA SERVICES, INC.	57.17x	2.64x	25.17x	0.07%	99.62B
VINCI	11.62x	1.01x	5.53x	5.03%	65.88B
COMFORT SYSTEMS USA, INC.	34.7x	4.37x	23.7x	0.19%	59.21B
LARSEN & TOUBRO LIMITED	24.76x	1.92x	18.92x	1.19%	52.66B
FERROVIAL N.V.	48.38x	3.9x	24.64x	2%	37.76B
EMCOR GROUP, INC.	23.48x	1.6x	14.78x	0.2%	33.92B
HOCHTIEF AG	27.15x	0.68x	11.23x	2.27%	33.56B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.83x	0.43x	6.79x	2.83%	28.72B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.01x	0.31x	5.98x	5.63%	26.71B
Average	27.25x	1.80x	14.45x	2.39%	43.93B
Weighted average by Cap.	32.18x	2.13x	16.95x	1.84%