Valuation Yara International ASA

Stocks

Market Closed - Oslo Bors Other stock markets 15:45:00 12/06/2026 BST			5-day change	1st Jan Change
470.10 ^NOK	-1.90%		-6.24%	+13.55%

06-09	AlphaValue/Baader Europe Upgrades Yara International to Add, Lifts PT	MT
05-22	Yara CEO warns of Europe's sluggish industrial initiatives - BN	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	113,383	109,685	92,007	76,621	105,456	119,747	-	-
Change	-	-3.26%	-16.12%	-16.72%	37.63%	13.55%	-	-
Enterprise Value (EV) ¹	148,112	142,779	130,973	118,607	136,480	142,459	138,516	136,931
Change	-	-3.6%	-8.27%	-9.44%	15.07%	4.38%	-2.77%	-1.14%
P/E Ratio	28.9x	3.81x	179x	537x	8.09x	6.98x	9.51x	10.9x
PBR	1.81x	1.24x	1.15x	0.97x	1.27x	1.28x	1.25x	1.26x
PEG	-	0x	-1.8x	-7.4x	0x	0.2x	-0.4x	-0.8x
Capitalization / Revenue	0.78x	0.44x	0.56x	0.49x	0.7x	0.68x	0.75x	0.78x
EV / Revenue	1.02x	0.57x	0.79x	0.76x	0.91x	0.81x	0.86x	0.9x
EV / EBITDA	5.83x	2.81x	7.2x	5.16x	5.11x	3.9x	4.8x	5.14x
EV / EBIT	15.7x	3.59x	39.5x	10.5x	8.33x	5.56x	7.89x	8.72x
EV / FCF	28.1x	9.44x	10.8x	42.5x	15.1x	7.46x	8.81x	12x
FCF Yield	3.56%	10.6%	9.26%	2.35%	6.64%	13.4%	11.4%	8.36%
Dividend per Share ²	50	65	5	5	-	31.86	23.47	20.72
Rate of return	11.2%	15.1%	1.38%	1.66%	-	6.65%	4.9%	4.32%
EPS ²	15.37	113.1	2.017	0.5606	51.16	68.62	50.39	43.83
Distribution rate	325%	57.4%	248%	892%	-	46.4%	46.6%	47.3%
Net sales ¹	145,876	249,666	165,083	156,218	149,712	175,925	160,205	152,664
EBITDA ¹	25,386	50,751	18,179	22,994	26,703	36,539	28,837	26,657
EBIT ¹	9,438	39,727	3,313	11,256	16,376	25,626	17,565	15,707
Net income ¹	3,968	28,827	509.7	157	13,033	17,791	12,987	10,736
Net Debt ¹	34,729	33,094	38,967	41,985	31,023	22,713	18,769	17,185
Reference price ²	445.00	430.60	361.20	300.80	414.00	479.20	479.20	479.20
Nbr of stocks (in thousands)	254,792	254,726	254,726	254,726	254,726	254,726	-	-
Announcement Date	08/02/22	08/02/23	09/02/24	07/02/25	11/02/26	-	-	-

¹NOK in Million²NOK

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.($)
YARA INTERNATIONAL ASA	6.98x	0.82x	3.96x	6.65%	12.82B
QINGHAI SALT LAKE INDUSTRY CO.,LTD	13.03x	4.7x	7.52x	3.04%	23.75B
CF INDUSTRIES HOLDINGS, INC.	5.85x	1.96x	3.82x	1.91%	16.37B
SABIC AGRI-NUTRIENTS COMPANY	11.86x	3.62x	8.12x	5.76%	16.13B
FERTIGLOBE PLC	11.28x	2.29x	5.65x	6.12%	6.64B
THE MOSAIC COMPANY	-39.39x	0.91x	6.65x	4.17%	6.7B
ASIA-POTASH INTERNATIONAL INVESTMENT (GUANGZHOU)CO.,LTD.	12.5x	4.6x	8.63x	0.85%	6.08B
COROMANDEL INTERNATIONAL LIMITED	25.74x	1.69x	16.17x	0.65%	5.75B
Average	5.98x	2.57x	7.57x	3.64%	11.78B
Weighted average by Cap.	7.65x	2.88x	6.90x	3.81%