Company Valuation: Circio Holding ASA

Data adjusted to current consolidation scope
Fiscal Period: December 2020 2021 2022 2023 2024 2025
Market Cap 1 837.6 416.2 206.6 51.58 49.81 167.2
Change - -50.31% -50.37% -75.03% -3.44% 235.66%
Enterprise Value (EV) 1 779 293.1 202.8 140 48.83 169.4
Change - -62.37% -30.83% -30.96% -65.11% 246.93%
P/E -6.9x -2.01x -0.48x -0.44x 0.25x -2.65x
PBR 2.25x 1x 80.5x -0.56x -3.98x -13.4x
PEG - 0.1x -0x 0x -0x 0x
Capitalization / Revenue 1,342x - 20.7x 419x - -
EV / Revenue 1,248x - 20.3x 1,138x - -
EV / EBITDA -7.54x -3.07x -1.98x -1.4x -1.2x -4.13x
EV / EBIT -7.49x -3.07x -0.41x -1.39x -1.15x -4.13x
EV / FCF -10.2x -5.87x 3.01x -2.27x -2.07x -6.11x
FCF Yield -9.81% -17% 33.2% -44% -48.3% -16.4%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 -42.07 -33 -68.92 -16.33 2.787 -0.4394
Distribution rate - - - - - -
Net sales 1 0.624 - 10 0.123 - -
EBITDA 1 -103.4 -95.54 -102.2 -100 -40.72 -41.03
EBIT 1 -104 -95.6 -493.6 -100.5 -42.49 -41.05
Net income 1 -108.1 -97.97 -432.9 -110.7 57.52 -45.91
Net Debt 1 -58.64 -123.1 -3.811 88.4 -0.972 2.245
Reference price 2 290.40 66.30 32.88 7.20 0.71 1.16
Nbr of stocks (in thousands) 2,884 6,278 6,282 7,164 70,151 143,626
Announcement Date 2/18/21 A 3/9/22 A 4/13/23 A 4/25/24 A 4/10/25 A 4/15/26 A
1NOK in Million2NOK
Estimates


P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - - 382M
20.25x7.04x14.2x1.45% 67.98B
36.9x9.64x29.44x0.04% 64.94B
-77.3x14.92x-71.95x-.--% 27.58B
-15.85x6.12x-7.7x-.--% 26.06B
29.69x6.35x16.48x-.--% 25.74B
27.41x5.13x17.06x-.--% 20.09B
49.41x18.23x36.98x0.31% 17.16B
1289.22x37.23x812.54x-.--% 14.92B
18.23x5.44x12.69x-.--% 14.62B
Average 153.11x 12.23x 95.53x 0.2% 27.95B
Weighted average by Cap. 82.01x 10.35x 51.60x 0.38%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA


  1. Stock Market
  2. Stocks
  3. TRVX Stock
  4. Valuation Circio Holding ASA
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!