|
Real-time
Oslo Bors
08:42:36 25/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 146.90 NOK | -2.00% |
|
+1.66% | +60.17% |
| 09-03 | SEB Bank Upgrades TGS to Buy Rating, Boosts PT | MT |
| 09-03 | SEB raises TGS to buy (hold), target price 173 Norwegian kroner (130) | FW |
Company Valuation: TGS ASA
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 | 3,094 | - | - |
| Change | - | 49.61% | 2.3% | 14.68% | -8.3% | 72.49% | - | - |
| Enterprise Value (EV) 1 | 932.4 | 1,479 | 1,595 | 2,445 | 2,221 | 3,529 | 3,511 | 3,477 |
| Change | - | 58.65% | 7.8% | 53.36% | -9.17% | 58.9% | -0.51% | -0.96% |
| P/E | -20.9x | 18.4x | 76.7x | 19.2x | 101x | 15.2x | 13.2x | 11x |
| PBR | 1x | 1.34x | 1.34x | 0.94x | 0.91x | 1.55x | 1.5x | 1.46x |
| PEG | - | -0x | -1x | 0x | -1.2x | 0x | 0.9x | 0.6x |
| Capitalization / Revenue | 3.61x | 2.33x | 2.15x | 1.48x | 1.17x | 2.07x | 1.94x | 1.86x |
| EV / Revenue | 3.02x | 2.06x | 2.01x | 1.86x | 1.45x | 2.36x | 2.2x | 2.09x |
| EV / EBITDA | 4.76x | 2.75x | 4.15x | 3.52x | 2.48x | 3.9x | 3.48x | 3.29x |
| EV / EBIT | -5.77x | 11.3x | 29.9x | 12.5x | 12.2x | 10.9x | 9.93x | 8.71x |
| EV / FCF | 6.28x | 21x | 10.2x | 10.7x | 5.69x | 14.5x | 16.1x | 13.6x |
| FCF Yield | 15.9% | 4.76% | 9.83% | 9.36% | 17.6% | 6.91% | 6.21% | 7.35% |
| Dividend per Share 2 | 0.56 | 0.56 | 0.56 | 0.56 | 0.62 | 0.6136 | 0.71 | 0.9067 |
| Rate of return | 5.83% | 4.18% | 4.3% | 5.62% | 6.79% | 3.9% | 4.51% | 5.76% |
| EPS 2 | -0.46 | 0.73 | 0.17 | 0.52 | 0.09 | 1.036 | 1.196 | 1.429 |
| Distribution rate | -122% | 76.7% | 329% | 108% | 689% | 59.2% | 59.3% | 63.5% |
| Net sales 1 | 308.9 | 716.6 | 794.3 | 1,318 | 1,527 | 1,495 | 1,595 | 1,664 |
| EBITDA 1 | 196 | 538.9 | 383.9 | 694.2 | 896.2 | 905.9 | 1,008 | 1,057 |
| EBIT 1 | -161.6 | 130.7 | 53.3 | 195.5 | 182.4 | 323.3 | 353.6 | 399.5 |
| Net income 1 | -54.11 | 86.67 | 21.65 | 94.22 | 18.3 | 218.4 | 256.8 | 292.3 |
| Net Debt 1 | -182.3 | -188.5 | -111.5 | 488.9 | 427 | 434.6 | 416.5 | 383 |
| Reference price 2 | 9.60 | 13.40 | 13.04 | 9.97 | 9.13 | 15.75 | 15.75 | 15.75 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.19x | 2.36x | 3.9x | 3.9% | 3.09B | |
| 13.46x | 1.24x | 5.29x | 6.22% | 10.04B | |
| 16.54x | 0.18x | 2.64x | 3.26% | 5.72B | |
| 33.22x | 1.02x | 8.17x | 1.93% | 2.98B | |
| 33.51x | 1.82x | 8.17x | 1.43% | 2.52B | |
| 6.91x | 0.4x | 4.54x | 18.2% | 2.15B | |
| 15.29x | 1.17x | 2.96x | 2.28% | 857M | |
| 4.86x | 0.75x | 1.22x | 5.97% | 759M | |
| 4.83x | 2.61x | 7.44x | 6.38% | 629M | |
| Average | 15.98x | 1.28x | 4.92x | 5.51% | 3.19B | |
| Weighted average by Cap. | 17.21x | 1.13x | 4.97x | 5.3% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- TGS Stock
- Valuation TGS ASA
Select your edition
All financial news and data tailored to specific country editions
