Company Valuation: Storebrand ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2021 2022 2023 2024 2025 2026 2027 2028
Market Cap 1 41,616 39,644 40,277 52,599 73,119 80,555 - -
Change - -4.74% 1.6% 30.59% 39.01% 10.17% - -
Enterprise Value (EV) 41,616 39,644 40,277 52,599 73,119 80,555 80,555 80,555
Change - -4.74% 1.6% 30.59% 39.01% 10.17% 0% 0%
P/E 13.3x 16.8x 12.2x 9.71x 14.8x 18x 14.5x 13.3x
PBR 1.1x 1.06x 1.4x 1.71x 2.2x 2.4x 2.26x 2.14x
PEG - -0.7x 0.3x 0.1x -2.34x -2.26x 0.6x 1.45x
Capitalization / Revenue 0.78x 5.13x - - 6.22x 6.48x 6.12x 5.61x
EV / Revenue 0x 0x - - 0x 6.48x 6.12x 5.61x
EV / EBITDA - - - - - - - -
EV / EBIT 0x 0x 0x 0x 0x 18.2x 16.2x 14.9x
EV / FCF - - - - - - - -
FCF Yield - - - - - - - -
Dividend per Share 2 3.5 3.7 4.1 4.7 5.4 6.05 6.754 7.517
Rate of return 3.95% 4.33% 4.55% 3.88% 3.13% 3.12% 3.49% 3.88%
EPS 2 6.68 5.07 7.372 12.48 11.69 10.76 13.32 14.55
Distribution rate 52.4% 73% 55.6% 37.7% 46.2% 56.2% 50.7% 51.7%
Net sales 1 53,681 7,732 - - 11,748 12,424 13,158 14,369
EBITDA - - - - - - - -
EBIT 1 3,130 2,724 2,653 4,279 5,102 4,433 4,982 5,418
Net income 1 3,121 2,376 3,377 5,522 4,469 4,468 5,388 5,810
Net Debt - - - - - - - -
Reference price 2 88.52 85.40 90.04 121.20 172.70 193.60 193.60 193.60
Nbr of stocks (in thousands) 470,135 464,211 447,320 433,984 423,389 416,087 - -
Announcement Date 09/02/22 08/02/23 07/02/24 12/02/25 11/02/26 - - -
1NOK in Million2NOK
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
17.81x - - 3.16% 8.56B
21.42x5.84x12.62x2.03% 174B
13.27x3.28x - 2.67% 143B
15.77x7.24x - 1.57% 99.04B
19.82x7.12x12.68x4.27% 95.22B
14.45x9.81x16.81x0.85% 82.24B
22.2x11.64x19.07x4.26% 75.14B
18.47x10.64x8.19x1.96% 67.54B
12.64x4.83x - 2.06% 46.36B
Average 17.32x 7.55x 13.88x 2.54% 87.91B
Weighted average by Cap. 17.59x 7.03x 13.70x 2.46%

Y-o-Y evolution of P/E

Valuation ratios - P/E - Storebrand ASA

Historical PBR trend

Valuation ratios - PBR - Storebrand ASA

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - Storebrand ASA

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - Storebrand ASA


Year-on-year evolution of the Yield

Valuation ratios - Yield - Storebrand ASA
  1. Stock Market
  2. Stocks
  3. STB Stock
  4. Valuation Storebrand ASA