Valuation Norconsult ASA

Stocks

Real-time Oslo Bors Other stock markets 14:11:34 10/08/2026 BST			5-day change	1st Jan Change
38.20 ^NOK	-1.67%		-1.67%	-16.78%

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	12,055	-	-
Change	-	83.17%	11.6%	-15.36%	-	-
Enterprise Value (EV) ¹	7,601	12,748	15,661	13,530	13,136	12,765
Change	-	67.72%	22.85%	-13.6%	-2.91%	-2.82%
P/E	13.4x	25.9x	21.5x	18.8x	13.8x	12.5x
PBR	3.37x	5.05x	4.5x	3.82x	3.42x	3.13x
PEG	-	-4.29x	0.9x	-6.5x	0.4x	1.2x
Capitalization / Revenue	0.73x	1.23x	1.25x	1.03x	0.97x	0.91x
EV / Revenue	0.79x	1.22x	1.37x	1.16x	1.05x	0.96x
EV / EBITDA	6.09x	9.49x	10.9x	8.18x	7.09x	6.55x
EV / EBIT	9.63x	14.9x	17.6x	13x	10.5x	9.57x
EV / FCF	14.2x	10.9x	15.6x	11.1x	9.69x	8.69x
FCF Yield	7.05%	9.2%	6.4%	9%	10.3%	11.5%
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%	4.31%	5.12%	5.77%
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	38.85	38.85	38.85
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	18.78x	1.16x	8.18x	4.31%	1.27B
SWECO AB	19.11x	1.54x	10.83x	2.95%	5.11B
KUMAGAI GUMI CO.,LTD.	10.62x	0.42x	6.15x	3.79%	1.5B
GUANGZHOU METRO DESIGN & RESEARCH INSTITUTE CO., LTD.	17.93x	-	-	-	1.31B
Average	16.61x	1.04x	8.39x	3.68%	2.3B
Weighted average by Cap.	17.52x	1.27x	9.51x	3.33%