Valuation Omda

Stocks

Market Closed - Oslo Bors 15:45:00 23/10/2026 BST			5-day change	1st Jan Change
44.50 ^NOK	-2.20%		-3.26%	-3.47%

10-23	DNB Carnegie cuts price target for OMDA to 65 Norwegian kroner (66), reiterates buy	FW
10-20	Fearnley initiates coverage of OMDA with a buy rating and a target price of NOK 78 - BN	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,803	796.8	755.7	665	945.4	912.6	-	-
Change	-	-55.81%	-5.16%	-11.99%	42.16%	-3.47%	-	-
Enterprise Value (EV) ¹	2,014	1,095	1,112	1,026	1,350	1,322	1,246	1,139
Change	-	-45.64%	1.58%	-7.7%	31.58%	-2.14%	-5.75%	-8.59%
P/E	-20.2x	-6.05x	7.43x	-11.7x	149x	-40.1x	17.8x	12.5x
PBR	10.8x	27.7x	8.14x	40.6x	59x	636x	17.4x	7.26x
PEG	-	-0.1x	-0x	0x	-1x	0x	-0x	0.3x
Capitalization / Revenue	5.45x	2.16x	1.82x	1.55x	1.91x	1.83x	1.41x	1.35x
EV / Revenue	6.09x	2.96x	2.68x	2.39x	2.72x	2.64x	1.93x	1.68x
EV / EBITDA	48.1x	474x	17.6x	19.4x	11.6x	9.65x	6.77x	5.27x
EV / EBIT	-50.9x	-12.1x	8.64x	-327x	26.9x	18.1x	10.9x	7.96x
EV / FCF	-736x	-21.6x	-412x	15.9x	41.3x	42.6x	11.4x	10.6x
FCF Yield	-0.14%	-4.62%	-0.24%	6.28%	2.42%	2.35%	8.75%	9.4%
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	-4.251	-6.276	4.977	-2.828	0.3099	-1.11	2.5	3.56
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	330.7	369.7	415.1	429	495.7	500	645	677
EBITDA ¹	41.83	2.307	63.26	52.94	116.7	137	184	216
EBIT ¹	-39.54	-90.45	128.7	-3.137	50.18	73	114	143
Net income ¹	-89.12	-131.6	104.4	-59.29	6.608	-24	53	76
Net Debt ¹	210.5	297.9	356.3	361.3	405.1	409	333	226
Reference price ²	86.00	38.00	37.00	33.00	46.10	44.50	44.50	44.50
Nbr of stocks (in thousands)	20,967	20,967	20,423	20,153	20,508	20,508	-	-
Announcement Date	25/02/22	28/02/23	01/03/24	26/02/25	02/03/26	-	-	-

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.($)
OMDA	-40.09x	2.64x	9.65x	-	97.82M
THERMO FISHER SCIENTIFIC, INC.	34.53x	5.85x	22.47x	0.28%	249B
DANAHER CORPORATION	36.99x	6.96x	21.81x	0.63%	162B
INTUITIVE SURGICAL, INC.	51.68x	12.65x	27.12x	-.--%	157B
BOSTON SCIENTIFIC CORPORATION	17.34x	3.44x	11.18x	-.--%	66.22B
VEEVA SYSTEMS INC.	49.46x	12.26x	27.02x	-.--%	52.3B
SIEMENS HEALTHINEERS AG	20.5x	2.46x	12.41x	2.46%	52.18B
EDWARDS LIFESCIENCES CORPORATION	35.31x	7.06x	22.32x	-.--%	51.34B
AGILENT TECHNOLOGIES, INC.	33.72x	6.68x	22.73x	0.59%	48.79B
WATERS CORPORATION	79.42x	7.56x	22.95x	-.--%	44.57B
Average	31.89x	6.76x	19.97x	0.44%	88.36B
Weighted average by Cap.	39.05x	7.46x	22.03x	0.37%