Valuation Panoro Energy ASA

Equities

Market Closed - Oslo Bors Other stock markets 15:45:00 13/09/2024 BST			5-day change	1st Jan Change
27.45 ^NOK	+1.67%		+0.37%	+1.52%

08-22	Panoro Energy ASA Reports Production Results for the Second Quarter and Six Months Ended June 30, 2024	CI
08-22	Panoro Energy ASA Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2024	CI

Fiscal Period: December	2019	2020	2021	2022	2023	2024	2025	2026
Capitalization ¹	179.4	124.8	278	323.8	311.8	290.5	-	-
Change	-	-30.43%	122.73%	16.48%	-3.69%	-6.84%	-	-
Enterprise Value (EV) ¹	174	130.4	350.3	370.6	353.5	306.7	236.5	177.4
Change	-	-25.06%	168.69%	5.81%	-4.62%	-13.23%	-22.91%	-24.96%
P/E ratio	16.3x	-22.6x	4.16x	14.2x	9.2x	4.69x	3.01x	3.23x
PBR	2.47x	1.84x	1.42x	1.57x	1.3x	1.08x	0.91x	0.8x
PEG	-	0x	-0x	-0.2x	0.2x	0.1x	0.1x	-0.47x
Capitalization / Revenue	3.72x	4.64x	2.32x	1.72x	1.36x	0.96x	0.87x	0.92x
EV / Revenue	3.61x	4.85x	2.93x	1.96x	1.54x	1.01x	0.7x	0.56x
EV / EBITDA	6.45x	25.3x	2.61x	2.93x	2.62x	1.7x	1.06x	0.84x
EV / EBIT	6.68x	-71.7x	3.03x	4.55x	3.78x	2.46x	1.42x	1.2x
EV / FCF	-637x	-9.73x	46.9x	8.42x	35.3x	4.83x	2.07x	1.73x
FCF Yield	-0.16%	-10.3%	2.13%	11.9%	2.84%	20.7%	48.3%	57.9%
Dividend per Share ²	-	-	-	0.0256	0.131	0.266	0.3953	0.4467
Rate of return	-	-	-	0.9%	4.91%	10.6%	15.8%	17.8%
EPS ²	0.16	-0.08	0.59	0.2	0.29	0.5342	0.834	0.7761
Distribution rate	-	-	-	12.8%	45.2%	49.8%	47.4%	57.6%
Net sales ¹	48.19	26.9	119.7	188.6	228.9	302.9	335.6	317.3
EBITDA ¹	26.97	5.145	134.3	126.6	135.1	180.3	224	211.1
EBIT ¹	26.05	-1.818	115.5	81.52	93.53	124.7	166.1	148.1
Net income ¹	10.25	-4.9	50.24	23.69	33.38	65.07	96.58	87.46
Net Debt ¹	-5.424	5.559	72.3	46.84	41.67	16.22	-54.06	-113.1
Reference price ²	2.608	1.808	2.452	2.848	2.667	2.507	2.507	2.507
Nbr of stocks (in thousands)	68,800	69,022	113,384	113,689	116,944	115,878	-	-
Announcement Date	26/02/20	25/02/21	23/02/22	22/02/23	22/02/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
PANORO ENERGY ASA	4.69x	1.01x	1.7x	+10.61%	291M
CHEVRON CORPORATION	12.49x	1.39x	5.8x	+4.68%	255B
CONOCOPHILLIPS	11.95x	2.26x	5.29x	+3.07%	119B
CNOOC LIMITED	5.48x	1.7x	2.82x	+8.28%	114B
CANADIAN NATURAL RESOURCES LIMITED	12.75x	2.9x	6.02x	+4.72%	69.17B
EOG RESOURCES, INC.	9.78x	2.64x	4.83x	+3.09%	67.22B
OCCIDENTAL PETROLEUM CORPORATION	13.25x	2.68x	5.1x	+1.68%	47.68B
HESS CORPORATION	12.23x	3.55x	6.01x	+1.42%	39.2B
DIAMONDBACK ENERGY, INC.	8.83x	3.88x	5.25x	+4.67%	30.48B
WOODSIDE ENERGY GROUP LTD	9.06x	2.92x	3.96x	+8.07%	30.41B
Average	10.05x	2.49x	4.68x	+5.03%	77.29B
Weighted average by Cap.	10.91x	2.16x	5.09x	+4.61%