Valuation Odfjell SE

Stocks

Market Closed - Oslo Bors Other stock markets 15:45:00 13/07/2026 BST			5-day change	1st Jan Change
114.40 ^NOK	+1.96%		+8.95%	-9.92%

07-10	DNB Carnegie upgrades Odfjell to buy (hold), target price NOK 135 (120)	FW
06-03	Odfjell SE - Analyst/Investor Day

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	296.5	704.9	907.8	809.4	990.6	917.8	-	-
Change	-	137.76%	28.79%	-10.85%	22.38%	-7.35%	-	-
Enterprise Value (EV) ¹	1,594	1,764	1,868	1,773	1,785	1,647	1,568	1,483
Change	-	10.66%	5.89%	-5.12%	0.7%	-7.74%	-4.79%	-5.44%
P/E	-9.08x	5.05x	4.47x	2.93x	6.46x	6.62x	6.64x	6.59x
PBR	0.55x	1.02x	1.14x	0.87x	1.01x	0.87x	0.82x	0.75x
PEG	-	-0x	0.1x	0.1x	-0.1x	-0.67x	-18.45x	8.09x
Capitalization / Revenue	0.29x	0.54x	0.76x	0.65x	0.89x	0.81x	0.8x	0.77x
EV / Revenue	1.54x	1.35x	1.56x	1.42x	1.6x	1.45x	1.37x	1.24x
EV / EBITDA	6.5x	4.63x	4.14x	3.43x	4.73x	4.63x	4.56x	4.45x
EV / EBIT	33.6x	7.88x	6.35x	5x	8.07x	8.23x	8.71x	9.02x
EV / FCF	12.1x	7.02x	7.46x	5.4x	9.22x	8.28x	7.25x	5.88x
FCF Yield	8.3%	14.2%	13.4%	18.5%	10.8%	12.1%	13.8%	17%
Dividend per Share ²	0.1136	0.84	1.25	1.78	0.98	0.9422	0.878	0.8894
Rate of return	2.98%	9.3%	10.9%	17.3%	7.74%	8.06%	7.51%	7.6%
EPS ²	-0.42	1.79	2.57	3.51	1.96	1.767	1.761	1.775
Distribution rate	-27.1%	46.9%	48.6%	50.7%	50%	53.3%	49.9%	50.1%
Net sales ¹	1,038	1,310	1,194	1,249	1,115	1,139	1,146	1,200
EBITDA ¹	245.2	381.3	450.8	516.8	377.6	355.8	343.5	333.1
EBIT ¹	47.4	223.9	294	354.5	221.3	200.2	180.1	164.4
Net income ¹	-33.2	141.6	203.4	277.8	155.3	150.8	139	140.1
Net Debt ¹	1,298	1,060	960.5	963.3	794.6	729.3	650.4	565.1
Reference price ²	3.81	9.03	11.49	10.27	12.65	11.70	11.70	11.70
Nbr of stocks (in thousands)	78,627	78,979	79,020	79,020	79,136	79,184	-	-
Announcement Date	08/02/22	08/02/23	08/02/24	06/02/25	11/02/26	-	-	-

¹USD in Million²USD

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.($)
ODFJELL SE	6.5x	1.43x	4.59x	8.2%	904M
COSCO SHIPPING ENERGY TRANSPORTATION CO., LTD.	6.4x	3.01x	5.85x	8.52%	11.87B
FRONTLINE PLC	4.86x	4.67x	5.06x	17.83%	8.49B
INTERNATIONAL SEAWAYS, INC.	5.44x	3.84x	4.92x	14.46%	4.38B
SCORPIO TANKERS INC.	5.66x	2.06x	3.01x	2.34%	3.63B
BW LPG LIMITED	4.56x	2.83x	3.47x	16.77%	2.96B
DHT HOLDINGS, INC.	4.93x	4.51x	5.21x	17.21%	2.86B
NANJING TANKER CORPORATION	8.26x	-	-	4.94%	2.37B
OKEANIS ECO TANKERS CORP.	4.71x	4.44x	5.2x	18.91%	2.1B
DORIAN LPG LTD.	5.17x	3.49x	5.23x	8.74%	1.71B
Average	5.65x	3.37x	4.73x	11.79%	4.13B
Weighted average by Cap.	5.65x	3.54x	4.99x	12.04%