Valuation Interoil Exploration and Production ASA Nasdaq

Stocks

End-of-day quote Nasdaq Other stock markets			5-day change	1st Jan Change
- ^XPF	-.--%		-.--%	-

06-22	Financial Supervisory Authority of Norway Imposes Violation Penalty to Interoil Exploration and Production ASA	CI
02-27	Interoil Exploration and Production Asa Reports Production Results for the Second Half and the Twelve Months of 2025	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2019	2020	2021	2022	2023	2024
Market Cap ¹	31.55	23.52	18.03	18.15	11.91	3.416
Change	-	-25.44%	-23.35%	0.67%	-34.37%	-71.32%
Enterprise Value (EV) ¹	70.82	47.85	39.04	39.56	39.16	40.59
Change	-	-32.44%	-18.4%	1.33%	-1.01%	3.64%
P/E	-3.46x	-1.66x	-9.9x	-9.24x	-0.84x	-0.2x
PBR	-3.71x	-3.9x	-4.29x	-6.1x	-0.71x	-0.11x
PEG	-	0.39x	0.1x	-	-0x	-0x
Capitalization / Revenue	1.85x	2.63x	1.42x	0.96x	0.62x	0.2x
EV / Revenue	4.15x	5.35x	3.08x	2.08x	2.04x	2.41x
EV / EBITDA	12.3x	-665x	8.13x	6.16x	63.6x	-8.77x
EV / EBIT	-19.6x	-6.35x	133x	14.8x	-7.33x	-3.43x
EV / FCF	98.8x	-16.5x	10.9x	30.2x	6.91x	175x
FCF Yield	1.01%	-6.07%	9.14%	3.31%	14.5%	0.57%
Dividend per Share ²	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-
EPS ²	-0.9403	-0.9	-0.1	-0.1	-0.7074	-0.8529
Distribution rate	-	-	-	-	-	-
Net sales ¹	17.07	8.95	12.66	19	19.21	16.81
EBITDA ¹	5.742	-0.072	4.802	6.423	0.616	-4.626
EBIT ¹	-3.61	-7.532	0.293	2.678	-5.342	-11.84
Net income ¹	-7.641	-13.79	-1.463	-0.664	-14.3	-17.17
Net Debt ¹	39.27	24.33	21.01	21.41	27.25	37.17
Reference price ²	3.2566	1.4972	0.9898	0.9237	0.5917	0.1697
Nbr of stocks (in thousands)	9,687	15,711	18,216	19,652	20,134	20,134
Announcement Date	6/5/20 A	6/25/21 A	4/28/22 A	4/30/23 A	5/8/24 A	6/13/25 A

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CONOCOPHILLIPS	10.47x	2.04x	4.68x	3.19%	129B
CANADIAN NATURAL RESOURCES LIMITED	10.39x	2.86x	5.42x	4.46%	82.14B
EOG RESOURCES, INC.	7.45x	2.54x	4.21x	3.12%	70.63B
DIAMONDBACK ENERGY, INC.	10.7x	3.33x	4.61x	2.41%	50.61B
OCCIDENTAL PETROLEUM CORPORATION	6.64x	2.25x	3.58x	2.05%	49.72B
DEVON ENERGY CORPORATION	8.91x	2.28x	4.41x	2.78%	48.69B
CENOVUS ENERGY INC.	7.88x	1.2x	4.18x	2.44%	46.39B
WOODSIDE ENERGY GROUP LTD	9.22x	2.82x	4.1x	8.04%	36.29B
EQT CORPORATION	10.77x	3.88x	5.53x	1.25%	32.96B
Average	9.16x	2.58x	4.52x	3.3%	60.72B
Weighted average by Cap.	9.32x	2.48x	4.57x	3.3%