Valuation Norsk Hydro ASA

Equities

Market Closed - Oslo Bors Other stock markets 15:45:00 09/07/2025 BST			5-day change	1st Jan Change
60.08 ^NOK	0.00%		+4.23%	-3.93%

07-09	Goldman Sachs Lowers Price Target for Norsk Hydro to 64 Norwegian Kroner, Maintains Neutral Rating - BN	FW
07-02	Norne Securities Downgrades Norsk Hydro to Hold, Cuts PT	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	81,678	142,619	149,900	137,630	123,741	118,868	-	-
Change	-	74.61%	5.11%	-8.19%	-10.09%	-3.94%	-	-
Enterprise Value (EV) ¹	89,508	139,406	148,590	146,460	139,717	132,950	133,407	129,142
Change	-	55.75%	6.59%	-1.43%	-4.6%	-4.84%	0.34%	-3.2%
P/E ratio	21.8x	11.7x	6.22x	38.6x	21.6x	9.84x	10.2x	9.55x
PBR	1.1x	1.7x	1.47x	1.38x	1.23x	1.13x	1.07x	1.03x
PEG	-	0x	0.1x	-0.5x	0.3x	0x	-2.71x	1.35x
Capitalization / Revenue	0.59x	0.95x	0.72x	0.71x	0.61x	0.59x	0.59x	0.58x
EV / Revenue	0.65x	0.93x	0.71x	0.76x	0.69x	0.66x	0.66x	0.63x
EV / EBITDA	6.25x	4.98x	3.75x	6.58x	5.31x	4.59x	4.63x	4.22x
EV / EBIT	14.8x	6.71x	4.77x	11.3x	8.58x	7.17x	7.57x	6.67x
EV / FCF	12.4x	29.9x	7.51x	17.1x	77.6x	14.2x	18.8x	13.3x
FCF Yield	8.08%	3.34%	13.3%	5.86%	1.29%	7.03%	5.31%	7.53%
Dividend per Share ²	1.25	5.4	5.65	2.5	2.25	2.991	3.505	3.976
Rate of return	3.14%	7.77%	7.71%	3.65%	3.6%	4.98%	5.83%	6.62%
EPS ²	1.83	5.93	11.78	1.77	2.9	6.104	5.874	6.288
Distribution rate	68.3%	91.1%	48%	141%	77.6%	49%	59.7%	63.2%
Net sales ¹	138,118	149,654	207,929	193,619	203,636	202,480	201,391	206,245
EBITDA ¹	14,316	28,010	39,664	22,258	26,318	28,936	28,790	30,607
EBIT ¹	6,051	20,786	31,179	12,983	16,284	18,532	17,624	19,360
Net income ¹	3,745	13,930	24,154	3,583	5,790	12,030	11,594	12,396
Net Debt ¹	7,830	-3,213	-1,310	8,830	15,976	14,082	14,539	10,274
Reference price ²	39.86	69.52	73.32	68.40	62.54	60.08	60.08	60.08
Nbr of stocks (in thousands)	2,049,125	2,051,476	2,044,467	2,012,141	1,978,589	1,978,489	-	-
Announcement Date	12/02/21	22/02/22	14/02/23	13/02/24	13/02/25	-	-	-

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.($)
NORSK HYDRO ASA	9.96x	0.66x	4.59x	4.98%	11.75B
HINDALCO INDUSTRIES LIMITED	10.15x	0.81x	6.13x	0.68%	17.75B
ALUMINUM CORPORATION OF CHINA LIMITED	7.05x	0.6x	3.8x	4.04%	15.64B
ALCOA CORPORATION	9.15x	0.72x	4.74x	1.31%	7.9B
INNER MONGOLIA DIAN TOU ENERGY CORPORATION LIMITED	8.08x	-	-	4.07%	6.22B
HENAN SHENHUO COAL INDUSTRY AND ELECTRICITY POWER CO. LTD	6.96x	-	-	5.61%	5.33B
NATIONAL ALUMINIUM COMPANY LIMITED	7.71x	1.83x	4.41x	3.8%	4.07B
HENAN ZHONGFU INDUSTRIAL CO.,LTD	8.13x	-	-	2.2%	2.54B
GRUPA KETY S.A.	15.35x	1.78x	9.94x	5.61%	2.44B
Average	9.17x	1.06x	5.60x	3.59%	8.18B
Weighted average by Cap.	8.91x	0.82x	5.07x	3.18%