|
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 128.70 NOK | +1.90% |
|
+3.79% | +35.12% |
| 09:44am | Pareto Securities raises DOF price target to 140 Norwegian kroner (135), reiterates buy | FW |
| 08-10 | DOF Group ASA Receives Contract Awards for 2X AHTS Vessels in the CARICOM Region | CI |
Company Valuation: DOF Group ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|
| Market Cap 1 | 298.5 | 1,830 | 2,337 | 3,280 | - | - |
| Change | - | 513.03% | 27.74% | 40.32% | - | - |
| Enterprise Value (EV) 1 | 1,374 | 2,881 | 3,658 | 4,631 | 4,619 | 4,638 |
| Change | - | 109.65% | 26.99% | 26.59% | -0.26% | 0.42% |
| P/E | 2.39x | 8.16x | 5.02x | 7.74x | 7.49x | 7.7x |
| PBR | 1x | 0.94x | 1.15x | 1.55x | 1.52x | 1.51x |
| PEG | - | -0.1x | 0x | -0.87x | 2.24x | -2.79x |
| Capitalization / Revenue | 0.23x | 1.21x | 1.16x | 1.49x | 1.47x | 1.47x |
| EV / Revenue | 1.08x | 1.9x | 1.82x | 2.1x | 2.07x | 2.07x |
| EV / EBITDA | 2.92x | 5.45x | 4.6x | 5.35x | 5.19x | 5.28x |
| EV / EBIT | 2.77x | 6.29x | 6.51x | 7.91x | 7.56x | 7.75x |
| EV / FCF | 24.7x | 8.76x | 9.38x | 12.6x | 9.72x | 11.5x |
| FCF Yield | 4.06% | 11.4% | 10.7% | 7.92% | 10.3% | 8.71% |
| Dividend per Share 2 | - | - | 1.3 | 1.522 | 1.63 | 1.613 |
| Rate of return | - | - | 13.7% | 11.4% | 12.2% | 12.1% |
| EPS 2 | 2.344 | 0.91 | 1.89 | 1.721 | 1.779 | 1.73 |
| Distribution rate | - | - | 68.8% | 88.4% | 91.6% | 93.3% |
| Net sales 1 | 1,271 | 1,513 | 2,014 | 2,203 | 2,230 | 2,238 |
| EBITDA 1 | 470.7 | 529 | 796 | 865.4 | 889.8 | 877.9 |
| EBIT 1 | 496.2 | 458 | 562 | 585.5 | 611 | 598.3 |
| Net income 1 | 393.7 | 178 | 467 | 424.8 | 438.4 | 426.8 |
| Net Debt 1 | 1,076 | 1,051 | 1,321 | 1,351 | 1,339 | 1,359 |
| Reference price 2 | 5.59 | 7.43 | 9.49 | 13.32 | 13.32 | 13.32 |
| Nbr of stocks (in thousands) | 53,373 | 246,279 | 246,279 | 246,279 | - | - |
| Announcement Date | 2/22/24 A | 2/24/25 A | 2/19/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.76x | 2.13x | 5.38x | 11.35% | 3.28B | |
| 21.53x | 2.34x | 10.69x | 2.21% | 78.96B | |
| 21.29x | 2.66x | 14.72x | 1.44% | 63.6B | |
| 24.26x | 2.64x | 13.04x | 0.27% | 29.07B | |
| 13.99x | 1.46x | 7.99x | 2.04% | 28.03B | |
| 27.51x | 0.52x | 4.52x | 3.74% | 9.9B | |
| 23.68x | 0.87x | 7.68x | 1.94% | 7.38B | |
| 17.17x | 1.47x | 6.95x | 1.19% | 6.66B | |
| 7.9x | 1.45x | 5.8x | 3.3% | 6.45B | |
| 29.1x | 5.9x | 10.7x | 3.23% | 6.22B | |
| Average | 19.42x | 2.14x | 8.75x | 3.07% | 23.95B | |
| Weighted average by Cap. | 20.75x | 2.28x | 11.07x | 1.95% |
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
- DOFG Stock
- Valuation DOF Group ASA
Select your edition
All financial news and data tailored to specific country editions
