Valuation Prosafe SE

Stocks

Market Closed - Oslo Bors Other stock markets 15:45:00 17/07/2026 BST			5-day change	1st Jan Change
4.500 ^NOK	0.00%		+3.45%	+20.00%

06-22	Prosafe SE Receives Contract From Ithaca Energy For Accommodation Support At Captain Field In UK North Sea	CI
06-03	Pareto Securities upgrades Prosafe to buy (hold), sets price target at NOK 5.50 (3.50)	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	158.2	114.5	121.2	10.98	131.7	164.6	-	-
Change	-	-27.63%	5.89%	-90.94%	1,099.42%	24.96%	-	-
Enterprise Value (EV) ¹	507.2	114.5	466.1	380.1	362.5	403.3	385.8	337.7
Change	-	-77.43%	307.13%	-18.46%	-4.62%	11.26%	-4.34%	-12.47%
P/E	0.07x	76.5x	-1.13x	-0.26x	0.43x	-15.9x	14.3x	5.13x
PBR	-	-	3.59x	-0.83x	0.93x	1.25x	1.15x	0.94x
PEG	-	-0.8x	0x	0x	-0x	0x	-0x	0x
Capitalization / Revenue	1.12x	0.58x	1.24x	0.08x	0.7x	0.94x	0.84x	0.71x
EV / Revenue	3.59x	0.58x	4.77x	2.72x	1.92x	2.31x	1.96x	1.46x
EV / EBITDA	20.4x	1.86x	-44.4x	16x	9.06x	7.25x	4.89x	3.37x
EV / EBIT	-62.6x	3.59x	-11.2x	-41.3x	49x	20.4x	8.99x	5.26x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	263.3	0.17	-6	-2.33	0.86	-0.0293	0.0326	0.091
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	141.1	198.9	97.7	139.8	188.4	174.6	196.7	231.5
EBITDA ¹	24.9	61.4	-10.5	23.8	40	55.62	78.93	100.3
EBIT ¹	-8.1	31.9	-41.6	-9.2	7.4	19.82	42.93	64.26
Net income ¹	927.9	1.5	-67.8	-41.8	142.5	-10.32	11.5	32.1
Net Debt ¹	349	-	344.9	369.1	230.8	238.7	221.2	173.1
Reference price ²	17.9800	13.0125	6.7848	0.6146	0.3736	0.4669	0.4669	0.4669
Nbr of stocks (in thousands)	8,799	8,799	17,869	17,869	352,538	352,538	-	-
Announcement Date	30/03/22	28/02/23	31/01/24	31/01/25	26/02/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
PROSAFE SE	-15.95x	2.31x	7.25x	-	165M
SLB N.V.	18.84x	2.13x	9.73x	2.5%	70.25B
BAKER HUGHES COMPANY	20.55x	2x	11.13x	1.67%	55.51B
HALLIBURTON COMPANY	14.98x	1.53x	8.3x	1.95%	29.42B
TECHNIPFMC PLC	24.54x	2.62x	13.01x	0.28%	28.73B
SAIPEM SPA	18.7x	0.5x	4x	3.96%	9.33B
NOV INC.	24.5x	0.83x	7.91x	1.93%	7.01B
ARCHROCK, INC.	20.02x	5.66x	9.83x	2.47%	6.51B
KODIAK GAS SERVICES, INC.	32.28x	6.18x	11.1x	3.07%	6.48B
SBM OFFSHORE N.V.	7.51x	1.32x	5.3x	3.48%	6.11B
Average	16.60x	2.51x	8.75x	2.37%	21.95B
Weighted average by Cap.	19.77x	2.17x	9.94x	2.01%