Valuation Norconsult ASA

Stocks

Market Closed - Oslo Bors Other stock markets 15:45:00 11/08/2026 BST			5-day change	1st Jan Change
38.35 ^NOK	+0.26%		-1.67%	-16.45%

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	11,869	-	-
Change	-	83.17%	11.6%	-16.67%	-	-
Enterprise Value (EV) ¹	7,601	12,748	15,661	13,344	12,950	12,579
Change	-	67.72%	22.85%	-14.79%	-2.95%	-2.87%
P/E	13.4x	25.9x	21.5x	18.5x	13.6x	12.3x
PBR	3.37x	5.05x	4.5x	3.76x	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	8.07x	6.99x	6.46x
EV / EBIT	9.63x	14.9x	17.6x	12.9x	10.4x	9.43x
EV / FCF	14.2x	10.9x	15.6x	11x	9.55x	8.56x
FCF Yield	7.05%	9.2%	6.4%	9.12%	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%	4.38%	5.2%	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	38.25	38.25	38.25
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NORCONSULT ASA	18.49x	1.14x	8.07x	4.38%	1.25B
SWECO AB	18.66x	1.51x	10.59x	3.02%	4.98B
KUMAGAI GUMI CO.,LTD.	10.7x	0.39x	6.02x	4.07%	1.38B
GUANGZHOU METRO DESIGN & RESEARCH INSTITUTE CO., LTD.	17.15x	-	-	-	1.25B
Average	16.25x	1.01x	8.23x	3.82%	2.22B
Weighted average by Cap.	17.18x	1.24x	9.35x	3.43%