Valuation TGS ASA OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 16:44:45 16/07/2026 BST			5-day change	1st Jan Change
13.55 ^USD	-2.50%		-2.50%	+44.76%

07-15	SEB raises the target price for TGS to 137 Norwegian kroner (135), reiterates hold	FW
07-09	SKAGEN Vekst fell 1.18% in June, Bakkafrost, Bonheur and TGS weighed most	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,115	1,668	1,706	1,956	1,794	2,728	-	-
Change	-	49.61%	2.3%	14.68%	-8.3%	52.06%	-	-
Enterprise Value (EV) ¹	932.4	1,479	1,595	2,445	2,221	3,220	3,173	3,091
Change	-	58.65%	7.8%	53.36%	-9.17%	44.97%	-1.45%	-2.58%
P/E	-20.9x	18.4x	76.7x	19.2x	101x	16.2x	12.5x	12.1x
PBR	1x	1.34x	1.34x	0.94x	0.91x	1.38x	1.34x	1.31x
PEG	-	-0x	-1x	0x	-1.2x	0x	0.4x	4.09x
Capitalization / Revenue	3.61x	2.33x	2.15x	1.48x	1.17x	1.83x	1.7x	1.65x
EV / Revenue	3.02x	2.06x	2.01x	1.86x	1.45x	2.16x	1.98x	1.87x
EV / EBITDA	4.76x	2.75x	4.15x	3.52x	2.48x	3.49x	3.11x	2.92x
EV / EBIT	-5.77x	11.3x	29.9x	12.5x	12.2x	11.4x	9.3x	8.37x
EV / FCF	6.28x	21x	10.2x	10.7x	5.69x	21.2x	14.7x	12.3x
FCF Yield	15.9%	4.76%	9.83%	9.36%	17.6%	4.72%	6.81%	8.1%
Dividend per Share ²	0.56	0.56	0.56	0.56	0.62	0.6136	0.7486	0.96
Rate of return	5.83%	4.18%	4.3%	5.62%	6.79%	4.42%	5.39%	6.92%
EPS ²	-0.46	0.73	0.17	0.52	0.09	0.8571	1.113	1.146
Distribution rate	-122%	76.7%	329%	108%	689%	71.6%	67.2%	83.7%
Net sales ¹	308.9	716.6	794.3	1,318	1,527	1,490	1,606	1,652
EBITDA ¹	196	538.9	383.9	694.2	896.2	922.2	1,020	1,057
EBIT ¹	-161.6	130.7	53.3	195.5	182.4	282.5	341.4	369.4
Net income ¹	-54.11	86.67	21.65	94.22	18.3	169.5	214.1	226.9
Net Debt ¹	-182.3	-188.5	-111.5	488.9	427	491.8	445.3	363.3
Reference price ²	9.60	13.40	13.04	9.97	9.13	13.88	13.88	13.88
Nbr of stocks (in thousands)	116,107	124,469	130,862	196,213	196,459	196,503	-	-
Announcement Date	10/02/22	09/02/23	15/02/24	20/02/25	12/02/26	-	-	-

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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SUBSEA 7 S.A.	14.56x	1.21x	5.23x	6.24%	9.8B
TECHNIP ENERGIES N.V.	14.68x	0.36x	4.25x	3.01%	6.62B
LIBERTY ENERGY INC.	53.24x	1.24x	9.18x	1.48%	3.89B
SELECT WATER SOLUTIONS, INC.	52.13x	1.74x	8.2x	1.43%	2.53B
AKER SOLUTIONS ASA	6.65x	0.39x	4.43x	18.67%	2.07B
FLOWCO HOLDINGS INC.	14.63x	1.19x	2.96x	1.84%	847M
BW OFFSHORE LIMITED	5.31x	0.85x	1.38x	5.46%	830M
SOLSTAD OFFSHORE ASA	4.19x	2.56x	10.16x	4.92%	545M
BUMI ARMADA	6.41x	1.9x	4.33x	2.86%	507M
Average	19.09x	1.27x	5.57x	5.1%	3.07B
Weighted average by Cap.	22.25x	1.03x	5.66x	5.04%