|
Real-time
Oslo Bors
11:10:04 07/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 132.80 NOK | 0.00% |
|
-0.15% | +39.42% |
| 08-25 | DOF Group ASA, Q2 2026 Earnings Call, Aug 19, 2026 | |
| 08-20 | SEB raises its target price for DOF to 150 Norwegian kroner (132), reiterates buy | FW |
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 | 3,517 | - | - |
| Change | - | 513.03% | 27.74% | 50.48% | - | - |
| Enterprise Value (EV) 1 | 1,374 | 2,881 | 3,658 | 4,853 | 4,808 | 4,832 |
| Change | - | 109.65% | 26.99% | 32.65% | -0.93% | 0.51% |
| P/E | 2.39x | 8.16x | 5.02x | 7.77x | 7.88x | 8.04x |
| PBR | 1x | 0.94x | 1.15x | 1.64x | 1.62x | 1.6x |
| PEG | - | -0.1x | 0x | -2.89x | -5.49x | -4.08x |
| Capitalization / Revenue | 0.23x | 1.21x | 1.16x | 1.54x | 1.57x | 1.56x |
| EV / Revenue | 1.08x | 1.9x | 1.82x | 2.13x | 2.15x | 2.14x |
| EV / EBITDA | 2.92x | 5.45x | 4.6x | 5.2x | 5.36x | 5.4x |
| EV / EBIT | 2.77x | 6.29x | 6.51x | 7.92x | 7.76x | 7.91x |
| EV / FCF | 24.7x | 8.76x | 9.38x | 13x | 10x | 11.5x |
| FCF Yield | 4.06% | 11.4% | 10.7% | 7.69% | 9.98% | 8.69% |
| Dividend per Share 2 | - | - | 1.3 | 1.558 | 1.637 | 1.62 |
| Rate of return | - | - | 13.7% | 10.9% | 11.5% | 11.3% |
| EPS 2 | 2.344 | 0.91 | 1.89 | 1.839 | 1.813 | 1.777 |
| Distribution rate | - | - | 68.8% | 84.7% | 90.3% | 91.2% |
| Net sales 1 | 1,271 | 1,513 | 2,014 | 2,281 | 2,239 | 2,256 |
| EBITDA 1 | 470.7 | 529 | 796 | 932.3 | 897.2 | 894.3 |
| EBIT 1 | 496.2 | 458 | 562 | 612.9 | 619.3 | 611.3 |
| Net income 1 | 393.7 | 178 | 467 | 450.3 | 437.1 | 425.1 |
| Net Debt 1 | 1,076 | 1,051 | 1,321 | 1,335 | 1,290 | 1,315 |
| Reference price 2 | 5.59 | 7.43 | 9.49 | 14.28 | 14.28 | 14.28 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.77x | 2.13x | 5.2x | 10.91% | 3.52B | |
| 23.39x | 2.51x | 11.46x | 2.04% | 85.35B | |
| 21.1x | 2.64x | 14.56x | 1.45% | 63.03B | |
| 26.05x | 2.85x | 14.06x | 0.25% | 31.31B | |
| 15.49x | 1.59x | 8.71x | 1.85% | 30.88B | |
| 27.42x | 0.51x | 4.43x | 3.8% | 9.81B | |
| 23.93x | 0.89x | 7.81x | 1.81% | 7.63B | |
| 17.96x | 1.52x | 7.15x | 1.15% | 6.87B | |
| 6.94x | 1.48x | 5.82x | 3.04% | 6.84B | |
| 31.29x | 5.99x | 10.79x | 3.2% | 6.33B | |
| Average | 20.13x | 2.21x | 9.00x | 2.95% | 25.16B | |
| Weighted average by Cap. | 21.74x | 2.37x | 11.46x | 1.86% |
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
