|
Market Closed -
Oslo Bors
17:45:00 18/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 147.60 NOK | -0.81% |
|
-1.34% | -25.98% |
| 09-17 | Borregaard ASA - Analyst/Investor Day | |
| 07-20 | Berenberg raises Borregaard price target to 165 Norwegian kroner (160), reiterates hold | FW |
Company Valuation: Borregaard ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 22,108 | 15,138 | 17,064 | 18,158 | 19,886 | 14,708 | - | - |
| Change | - | -31.53% | 12.72% | 6.41% | 9.51% | -26.04% | - | - |
| Enterprise Value (EV) 1 | 23,525 | 16,974 | 18,855 | 20,398 | 21,976 | 16,848 | 16,537 | 16,160 |
| Change | - | -27.85% | 11.08% | 8.18% | 7.73% | -23.33% | -1.84% | -2.28% |
| P/E | 31.9x | 17x | 19.7x | 22.1x | 32.1x | 25.6x | 13.9x | 13x |
| PBR | 5.26x | 3.44x | 3.51x | 3.6x | 3.36x | 2.49x | 2.22x | 2.02x |
| PEG | - | 0.6x | -7.35x | -4.18x | -1.3x | -3.44x | 0.2x | 1.84x |
| Capitalization / Revenue | 3.81x | 2.2x | 2.39x | 2.38x | 2.58x | 1.85x | 1.75x | 1.68x |
| EV / Revenue | 4.05x | 2.47x | 2.64x | 2.68x | 2.85x | 2.12x | 1.97x | 1.84x |
| EV / EBITDA | 17.1x | 10.3x | 10.6x | 10.9x | 11.7x | 9.2x | 7.81x | 7.28x |
| EV / EBIT | 24.7x | 14.3x | 14.6x | 15.9x | 17.1x | 13.7x | 11x | 10.2x |
| EV / FCF | 32.2x | 62.6x | 21x | 57.1x | 39x | 25.3x | 24.6x | 15.5x |
| FCF Yield | 3.1% | 1.6% | 4.75% | 1.75% | 2.56% | 3.95% | 4.07% | 6.46% |
| Dividend per Share 2 | 2.75 | 3.25 | 3.75 | 4.25 | 4.75 | 3.725 | 5.807 | 6.412 |
| Rate of return | 1.24% | 2.14% | 2.19% | 2.33% | 2.38% | 2.52% | 3.93% | 4.34% |
| EPS 2 | 6.95 | 8.95 | 8.71 | 8.25 | 6.22 | 5.758 | 10.62 | 11.37 |
| Distribution rate | 39.6% | 36.3% | 43.1% | 51.5% | 76.4% | 64.7% | 54.7% | 56.4% |
| Net sales 1 | 5,805 | 6,881 | 7,132 | 7,617 | 7,713 | 7,947 | 8,404 | 8,779 |
| EBITDA 1 | 1,372 | 1,643 | 1,781 | 1,874 | 1,878 | 1,832 | 2,118 | 2,218 |
| EBIT 1 | 952 | 1,186 | 1,291 | 1,283 | 1,287 | 1,234 | 1,500 | 1,578 |
| Net income 1 | 692 | 892 | 870 | 823 | 620 | 482.5 | 1,058 | 1,133 |
| Net Debt 1 | 1,417 | 1,836 | 1,791 | 2,240 | 2,090 | 2,141 | 1,830 | 1,453 |
| Reference price 2 | 222.00 | 152.00 | 171.40 | 182.40 | 199.40 | 147.60 | 147.60 | 147.60 |
| Nbr of stocks (in thousands) | 99,585 | 99,594 | 99,556 | 99,551 | 99,728 | 99,645 | - | - |
| Announcement Date | 2/3/22 A | 2/2/23 A | 1/31/24 A | 1/29/25 A | 2/4/26 A | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 25.64x | 2.12x | 9.2x | 2.52% | 1.56B | |
| 36.25x | 6.58x | 17.48x | 1.7% | 30.62B | |
| 32.19x | - | - | - | 4.09B | |
| 19.93x | - | - | - | 616M | |
| 15.02x | 3.14x | 8.97x | 2.53% | 88.8M | |
| Average | 25.81x | 3.95x | 11.88x | 2.25% | 7.39B | |
| Weighted average by Cap. | 35.03x | 6.36x | 17.06x | 1.74% |
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
- BRG Stock
- Valuation Borregaard ASA
Select your edition
All financial news and data tailored to specific country editions
