Valuation Norsk Hydro ASA

Equities

Market Closed - Oslo Bors Other stock markets 15:45:00 12/01/2026 GMT			5-day change	1st Jan Change
81.90 ^NOK	+0.27%		+0.39%	+4.73%

01-12	Svenska Handelsbanken Downgrades Norsk Hydro to Hold, Boosts PT	MT
01-12	Handelsbanken Downgrades Norsk Hydro to Hold (Buy), Raises Target Price to 87 Norwegian Kroner (78)	FW

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	162,038	162,038	-
Change	-	74.61%	5.11%	-8.19%	-10.09%	30.95%	0%	-
Enterprise Value (EV) ¹	89,508	139,406	148,590	146,460	139,717	176,676	174,523	172,130
Change	-	55.75%	6.59%	-1.43%	-4.6%	26.45%	-1.22%	-1.37%
P/E ratio	21.8x	11.7x	6.22x	38.6x	21.6x	14.3x	12.6x	11.1x
PBR	1.1x	1.7x	1.47x	1.38x	1.23x	1.56x	1.45x	1.37x
PEG	-	0x	0.1x	-0.5x	0.3x	0.1x	1x	0.8x
Capitalization / Revenue	0.59x	0.95x	0.72x	0.71x	0.61x	0.78x	0.79x	0.75x
EV / Revenue	0.65x	0.93x	0.71x	0.76x	0.69x	0.85x	0.85x	0.8x
EV / EBITDA	6.25x	4.98x	3.75x	6.58x	5.31x	6.06x	5.64x	5.22x
EV / EBIT	14.8x	6.71x	4.77x	11.3x	8.58x	9.14x	8.3x	7.85x
EV / FCF	12.4x	29.9x	7.51x	17.1x	77.6x	20.2x	16x	15.9x
FCF Yield	8.08%	3.34%	13.3%	5.86%	1.29%	4.96%	6.24%	6.3%
Dividend per Share ²	1.25	5.4	5.65	2.5	2.25	2.938	3.885	4.276
Rate of return	3.14%	7.77%	7.71%	3.65%	3.6%	3.59%	4.74%	5.22%
EPS ²	1.83	5.93	11.78	1.77	2.9	5.723	6.477	7.401
Distribution rate	68.3%	91.1%	48%	141%	77.6%	51.3%	60%	57.8%
Net sales ¹	138,118	149,654	207,929	193,619	203,636	208,873	205,315	215,237
EBITDA ¹	14,316	28,010	39,664	22,258	26,318	29,140	30,941	32,997
EBIT ¹	6,051	20,786	31,179	12,983	16,284	19,324	21,022	21,934
Net income ¹	3,745	13,930	24,154	3,583	5,790	11,319	13,280	14,571
Net Debt ¹	7,830	-3,213	-1,310	8,830	15,976	14,638	12,485	10,092
Reference price ²	39.86	69.52	73.32	68.40	62.54	81.90	81.90	81.90
Nbr of stocks (in thousands)	2,049,125	2,051,476	2,044,467	2,012,141	1,978,589	1,978,489	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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NORSK HYDRO ASA	14.28x	0.84x	6.05x	3.6%	15.99B
ALUMINUM CORPORATION OF CHINA LIMITED	14.61x	1.07x	6.11x	2.45%	33.53B
HINDALCO INDUSTRIES LIMITED	12.54x	0.98x	7.42x	0.59%	22.19B
ALCOA CORPORATION	14.07x	1.39x	9.01x	0.63%	16.63B
TIANSHAN ALUMINUM GROUP CO.,LTD	17.49x	3.12x	12.25x	2.69%	12.03B
HENAN SHENHUO COAL INDUSTRY AND ELECTRICITY POWER CO. LTD	12.68x	1.73x	7.04x	3.07%	9.63B
INNER MONGOLIA DIAN TOU ENERGY CORPORATION LIMITED	11.92x	-	-	2.95%	9.57B
NATIONAL ALUMINIUM COMPANY LIMITED	13.15x	3.49x	8.21x	2.42%	7.08B
HENAN ZHONGFU INDUSTRIAL CO.,LTD	16.87x	-	-	1.04%	4.99B
Average	14.18x	1.80x	8.01x	2.16%	14.63B
Weighted average by Cap.	14.08x	1.48x	7.60x	2.09%