Valuation Var Energi

Equities

Real-time Oslo Bors Other stock markets 13:14:22 19/09/2024 BST			5-day change	1st Jan Change
33.22 ^NOK	+2.09%		+1.47%	+3.30%

09-17	Equinor Prepares to Begin Production at New Norwegian Oil Field by Year-End	DJ
09-17	Equinor Anchors FPSO Vessel at Barents Sea Oilfield Ahead of Production Start-up	MT

Fiscal Period: December	2022	2023	2024	2025	2026
Capitalization ¹	8,515	7,917	7,678	-	-
Change	-	-7.02%	-3.02%	-	-
Enterprise Value (EV) ¹	11,023	10,329	12,563	11,841	11,644
Change	-	-6.3%	21.62%	-5.74%	-1.67%
P/E ratio	8.98x	13.2x	9.19x	6.29x	6.55x
PBR	5.67x	4.48x	5.52x	4.98x	4.73x
PEG	-	-0.4x	0.2x	0.1x	-1.68x
Capitalization / Revenue	0.87x	1.16x	0.96x	0.78x	0.79x
EV / Revenue	1.12x	1.51x	1.57x	1.21x	1.2x
EV / EBITDA	1.41x	1.89x	1.98x	1.44x	1.45x
EV / EBIT	1.73x	2.55x	2.92x	2.11x	2.17x
EV / FCF	3.48x	13.3x	-17.3x	6.47x	7.32x
FCF Yield	28.7%	7.54%	-5.77%	15.5%	13.7%
Dividend per Share ²	0.31	0.44	0.4355	0.4419	0.4329
Rate of return	9.09%	13.9%	14.2%	14.4%	14.1%
EPS ²	0.38	0.24	0.3346	0.4887	0.4697
Distribution rate	81.6%	183%	130%	90.4%	92.2%
Net sales ¹	9,828	6,850	7,999	9,801	9,678
EBITDA ¹	7,817	5,466	6,345	8,225	8,005
EBIT ¹	6,369	4,043	4,298	5,608	5,369
Net income ¹	936.4	610.2	803.4	1,209	1,173
Net Debt ¹	2,508	2,412	4,884	4,163	3,965
Reference price ²	3.411	3.172	3.076	3.076	3.076
Nbr of stocks (in thousands)	2,496,406	2,496,406	2,496,406	-	-
Announcement Date	16/02/23	13/02/24	-	-	-

¹USD in Million²USD

Estimates

Add to a list Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E ratio	EV / Sales	EV / EBITDA	Yield (Y)	Capi. ($)
VAR ENERGI	9.19x	1.57x	1.98x	+14.16%	7.68B
OIL AND NATURAL GAS CORPORATION LIMITED	7.52x	0.68x	4.22x	+4.51%	43.67B
ENERGEAN PLC	8.04x	3.05x	4.29x	+10.00%	2.19B
OKEA ASA	3.61x	0.13x	0.21x	-.--%	191M
ECO (ATLANTIC) OIL & GAS LTD.	-21x	-	-15.6x	-.--%	58.55M
Average	1.47x	1.36x	-0.98x	+5.74%	10.76B
Weighted average by Cap.	7.74x	0.90x	3.87x	+6.09%