Valuation Subsea 7 S.A.

Equities

Real-time Oslo Bors Other stock markets 12:31:19 17/02/2026 GMT			5-day change	1st Jan Change
258.40 ^NOK	+1.41%		+3.27%	+27.26%

02-16	SEB Raises Price Target for Subsea 7 to 280 Norwegian Kroner (245), Reiterates Buy	FW
02-10	Subsea7 Wins Subsea Installation Contract from Chevron	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	3,058	2,119	3,330	4,391	4,681	7,945	7,945	-
Change	-	-30.72%	57.16%	31.86%	6.61%	69.71%	0%	-
Enterprise Value (EV) ¹	2,756	1,943	3,040	4,943	5,283	8,338	8,242	7,751
Change	-	-29.5%	56.47%	62.61%	6.87%	57.82%	-1.15%	-5.96%
P/E ratio	-2.8x	65.2x	60.4x	292x	23.6x	17.9x	13.5x	13x
PBR	0.72x	0.51x	0.81x	1.01x	1.12x	1.84x	1.88x	1.73x
PEG	-	-1x	0.8x	-4x	0x	0x	0.4x	3.65x
Capitalization / Revenue	0.88x	0.42x	0.65x	0.74x	0.68x	1.12x	1.08x	1.06x
EV / Revenue	0.79x	0.39x	0.59x	0.83x	0.77x	1.17x	1.12x	1.03x
EV / EBITDA	8.17x	3.73x	5.44x	6.92x	4.85x	5.8x	5.12x	4.74x
EV / EBIT	-6.43x	27x	32.6x	47.2x	11.9x	11.1x	8.85x	8.11x
EV / FCF	9.52x	15.3x	11.9x	62.7x	10.2x	12.7x	11.7x	10.7x
FCF Yield	10.5%	6.54%	8.39%	1.59%	9.8%	7.85%	8.55%	9.32%
Dividend per Share ²	-	0.1121	-	0.5651	1.155	1.211	1.022	1.082
Rate of return	-	1.56%	-	3.87%	7.3%	4.52%	3.81%	4.03%
EPS ²	-3.67	0.11	0.19	0.05	0.67	1.498	1.993	2.064
Distribution rate	-	102%	-	1,130%	172%	80.8%	51.3%	52.4%
Net sales ¹	3,466	5,010	5,136	5,974	6,837	7,101	7,365	7,524
EBITDA ¹	337.1	521	559	714.4	1,090	1,438	1,611	1,634
EBIT ¹	-428.4	72	93.2	104.7	445.5	750.9	931.1	956.3
Net income ¹	-1,093	31.8	57.1	15.4	201.4	440.7	598.5	610.9
Net Debt ¹	-302.6	-176	-290	552.3	602	393.5	297.8	-193.8
Reference price ²	10.27	7.17	11.47	14.61	15.84	26.83	26.83	26.83
Nbr of stocks (in thousands)	297,673	295,466	290,206	300,454	295,614	296,136	296,136	-
Announcement Date	25/02/21	03/03/22	02/03/23	29/02/24	27/02/25	-	-	-

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.($)
SUBSEA 7 S.A.	17.9x	1.17x	5.8x	4.52%	7.94B
TECHNIP ENERGIES N.V.	15.1x	0.35x	3.98x	2.74%	6.8B
LIBERTY ENERGY INC.	-54.56x	1.34x	10.94x	1.38%	4.2B
TGS ASA	49.51x	1.85x	3.08x	5.11%	2.34B
AKER SOLUTIONS ASA	6.71x	0.29x	3.44x	8.65%	1.94B
SELECT WATER SOLUTIONS, INC.	64.1x	-	-	2.18%	1.34B
BW OFFSHORE LIMITED	7.18x	1.65x	3.17x	4.66%	977M
FLOWCO HOLDINGS INC.	16.71x	1.12x	2.74x	1.22%	647M
DAYANG ENTERPRISE HOLDINGS	13.31x	1.85x	5.02x	5.39%	564M
Average	15.11x	1.20x	4.77x	3.98%	2.97B
Weighted average by Cap.	9.58x	1.01x	5.53x	3.75%