Valuation AF Gruppen ASA

Stocks

Market Closed - Oslo Bors 17:45:00 18/09/2026 +03			5-day change	1st Jan Change
192.60 ^NOK	-0.31%		+3.55%	+2.34%

08-31	SB1 Markets raises AF Gruppen price target to 230 Norwegian kroner (210), reiterates buy	FW
08-28	DNB Carnegie raises its price target for AF Gruppen to 156 Norwegian kroner (150), reiterates sell	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	20,677	15,488	13,459	16,189	20,669	21,866	-	-
Change	-	-25.1%	-13.1%	20.29%	27.67%	5.79%	-	-
Enterprise Value (EV) ¹	20,996	15,817	14,100	16,090	19,395	21,080	21,055	21,021
Change	-	-24.67%	-10.86%	14.12%	20.54%	8.69%	-0.12%	-0.16%
P/E	20.2x	16x	33.3x	22.8x	19x	16.2x	15.2x	14.7x
PBR	7.79x	6.01x	5.8x	6.22x	7.14x	5.32x	5.04x	4.76x
PEG	-	-2.51x	-0.6x	0.3x	0.4x	0.8x	2.28x	4.33x
Capitalization / Revenue	0.74x	0.5x	0.44x	0.53x	0.65x	0.61x	0.59x	0.57x
EV / Revenue	0.75x	0.51x	0.46x	0.53x	0.61x	0.59x	0.56x	0.55x
EV / EBITDA	9.65x	8.17x	-	8.7x	7.97x	7.64x	7.25x	6.97x
EV / EBIT	13x	11.2x	18.8x	14x	11.7x	10.1x	9.44x	9.04x
EV / FCF	17.1x	11.4x	15x	8.08x	6.39x	17.2x	13x	12.6x
FCF Yield	5.86%	8.81%	6.66%	12.4%	15.6%	5.8%	7.71%	7.93%
Dividend per Share ²	10.5	10.5	6.5	5	-	11.4	12.15	12.2
Rate of return	5.42%	7.3%	5.23%	3.37%	-	5.92%	6.31%	6.33%
EPS ²	9.57	8.96	3.73	6.52	9.93	11.87	12.66	13.09
Distribution rate	110%	117%	174%	76.7%	-	96%	96%	93.2%
Net sales ¹	27,868	31,205	30,530	30,638	31,992	35,904	37,312	38,425
EBITDA ¹	2,176	1,937	-	1,850	2,434	2,760	2,905	3,017
EBIT ¹	1,609	1,409	749	1,149	1,662	2,094	2,231	2,326
Net income ¹	1,019	958	402	708	1,093	1,356	1,459	1,521
Net Debt ¹	319	329	641	-99	-1,274	-786	-811	-844.5
Reference price ²	193.60	143.80	124.20	148.40	188.20	192.60	192.60	192.60
Nbr of stocks (in thousands)	106,805	107,702	108,362	109,089	109,823	113,529	-	-
Announcement Date	2/11/22 A	2/10/23 A	2/15/24 A	2/14/25 A	2/13/26 A	-	-	-

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.($)
AF GRUPPEN ASA	16.23x	0.59x	7.64x	5.92%	2.32B
QUANTA SERVICES, INC.	55.04x	2.54x	24.23x	0.07%	95.73B
VINCI	12.19x	1.05x	5.73x	4.79%	70.41B
COMFORT SYSTEMS USA, INC.	34x	4.27x	23.21x	0.2%	58.02B
LARSEN & TOUBRO LIMITED	25.94x	2x	19.66x	1.18%	55.34B
FERROVIAL N.V.	50.17x	3.99x	25.34x	1.89%	39.47B
HOCHTIEF AG	27.1x	0.68x	11.21x	2.28%	34.12B
EMCOR GROUP, INC.	22.9x	1.56x	14.41x	0.2%	33.09B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.74x	0.43x	6.87x	2.76%	29.68B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.94x	0.31x	5.78x	5.95%	26.39B
Average	27.02x	1.74x	14.41x	2.52%	44.46B
Weighted average by Cap.	31.52x	2.09x	16.63x	1.87%