|
Real-time
Oslo Bors
13:16:07 06/11/2026 +03
|
5-day change | 1st Jan Change | ||
| 20.02 NOK | -5.83% |
|
-17.92% | +26.16% |
| 11-04 | Clarksons Platou Securities raises target price for DNO to NOK 26 (23), reiterates buy - BN | FW |
| 10-30 | UK energy poised for more deals amid high taxes and oil prices | RE |
Company Valuation: DNO ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,158 | 1,222 | 968.2 | 897.6 | 1,545 | 2,231 | - | - |
| Change | - | 5.56% | -20.76% | -7.3% | 72.09% | 44.43% | - | - |
| Enterprise Value (EV) 1 | 1,323 | 834 | 815.2 | 789.1 | 2,431 | 2,241 | 2,281 | 2,266 |
| Change | - | -36.94% | -2.25% | -3.21% | 208.02% | -7.8% | 1.81% | -0.66% |
| P/E | 5.65x | 3.07x | 49.7x | -30.7x | -31.7x | 6.93x | 5.67x | 7.19x |
| PBR | 1.14x | 0.86x | 0.79x | 0.83x | 1.16x | 1.51x | 1.3x | 1.19x |
| PEG | - | 0x | -0.5x | 0x | -0.5x | -0x | 0.3x | -0.3x |
| Capitalization / Revenue | 1.15x | 0.89x | 1.45x | 1.35x | 1.05x | 0.67x | 0.77x | 0.92x |
| EV / Revenue | 1.32x | 0.61x | 1.22x | 1.18x | 1.65x | 0.67x | 0.79x | 0.93x |
| EV / EBITDA | 2.18x | 0.82x | 2.12x | 2.37x | 2.88x | 0.91x | 1.1x | 1.37x |
| EV / EBIT | 4.12x | 1.93x | 3.43x | 5.29x | 4.74x | 1.17x | 1.53x | 2.03x |
| EV / FCF | 2.95x | 2.23x | -9.98x | 13.4x | -86.2x | 2.17x | 17.4x | 12.1x |
| FCF Yield | 33.9% | 44.9% | -10% | 7.45% | -1.16% | 46% | 5.73% | 8.25% |
| Dividend per Share 2 | 0.0228 | 0.0696 | 0.0948 | - | - | 0.16 | 0.155 | 0.155 |
| Rate of return | 1.92% | 5.8% | 9.54% | - | - | 6.99% | 6.77% | 6.77% |
| EPS 2 | 0.21 | 0.39 | 0.02 | -0.03 | -0.05 | 0.33 | 0.4034 | 0.3182 |
| Distribution rate | 10.8% | 17.8% | 474% | - | - | 48.5% | 38.4% | 48.7% |
| Net sales 1 | 1,004 | 1,377 | 667.5 | 666.8 | 1,474 | 3,332 | 2,900 | 2,438 |
| EBITDA 1 | 606.9 | 1,020 | 383.8 | 333.2 | 843.6 | 2,464 | 2,069 | 1,660 |
| EBIT 1 | 320.9 | 431.4 | 237.4 | 149.1 | 512.8 | 1,910 | 1,492 | 1,115 |
| Net income 1 | 203.9 | 384.9 | 18.6 | -27.1 | -25.2 | 343.5 | 406.9 | 323.7 |
| Net Debt 1 | 165 | -388 | -153 | -108.5 | 885.9 | 10 | 50.5 | 35.5 |
| Reference price 2 | 1.187 | 1.199 | 0.993 | 0.921 | 1.584 | 2.288 | 2.288 | 2.288 |
| Nbr of stocks (in thousands) | 975,433 | 1,019,377 | 975,000 | 975,000 | 975,000 | 975,000 | - | - |
| Announcement Date | 2/10/22 A | 2/9/23 A | 2/8/24 A | 2/6/25 A | 2/5/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 6.93x | 0.67x | 0.91x | 6.99% | 2.23B | |
| 11.75x | 2.41x | 5.18x | 2.5% | 163B | |
| 11.35x | 3.14x | 5.95x | 3.64% | 101B | |
| 8.03x | 2.56x | 4.31x | 2.84% | 76B | |
| 16.94x | 3.93x | 10.44x | 5.52% | 67.67B | |
| 6.16x | 2.25x | 3.48x | 1.86% | 56.34B | |
| 13.51x | 1.87x | 9.71x | 4.99% | 54.38B | |
| 6.7x | 1.17x | 3.66x | 2.25% | 50.07B | |
| 8.82x | 3.14x | 4.29x | 2.45% | 50.13B | |
| 7.89x | 2.22x | 4.31x | 2.59% | 49.31B | |
| Average | 9.81x | 2.34x | 5.22x | 3.56% | 66.98B | |
| Weighted average by Cap. | 10.57x | 2.58x | 5.70x | 3.16% |
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
- DNO Stock
- Valuation DNO ASA
Select your edition
All financial news and data tailored to specific country editions
