|
Real-time
Oslo Bors
12:59:16 03/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 97.50 NOK | -7.32% |
|
-8.36% | +23.11% |
| 08:00am | Klaveness Combination Carriers' Majority Shareholder Trims Stake | MT |
| 09-02 | Klaveness Combination Carriers' Majority Shareholder Plans 10% Stake Sale | MT |
Company Valuation: Klaveness Combination Carriers ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 285.1 | 346.3 | 518.4 | 394.9 | 467.9 | 670.4 | - | - |
| Change | - | 21.46% | 49.67% | -23.82% | 18.48% | 43.29% | - | - |
| Enterprise Value (EV) 1 | 586 | 600.9 | 697.2 | 563.1 | 687.3 | 953.7 | 929.7 | 901.8 |
| Change | - | 2.55% | 16.03% | -19.23% | 22.04% | 38.77% | -2.52% | -3.01% |
| P/E | 11.7x | 5.71x | 5.64x | 4.85x | 14.1x | 7.78x | 10x | 11x |
| PBR | 1.04x | 1.16x | 1.43x | 1.1x | 1.28x | 1.7x | 1.7x | 1.73x |
| PEG | - | 0x | 0.2x | -0.4x | -0.2x | 0x | -0.4x | -1.23x |
| Capitalization / Revenue | 2.46x | 2.1x | 2.63x | 2.06x | 3.24x | 2.64x | 2.77x | 2.75x |
| EV / Revenue | 5.06x | 3.65x | 3.54x | 2.93x | 4.76x | 3.76x | 3.84x | 3.7x |
| EV / EBITDA | 8.73x | 5.62x | 5.17x | 4.45x | 8.62x | 6.24x | 6.86x | 7.13x |
| EV / EBIT | 15.3x | 7.95x | 6.76x | 5.86x | 15.3x | 9.06x | 10.9x | 11.8x |
| EV / FCF | -8x | 6.28x | 5.12x | 5.22x | -403x | 119x | 8.69x | 9.8x |
| FCF Yield | -12.5% | 15.9% | 19.5% | 19.1% | -0.25% | 0.84% | 11.5% | 10.2% |
| Dividend per Share 2 | 0.22 | 0.81 | 1.25 | 1.05 | 0.285 | 1.308 | 1.032 | 1.023 |
| Rate of return | 4.04% | 12.2% | 14.6% | 16% | 3.61% | 11.6% | 9.14% | 9.05% |
| EPS 2 | 0.464 | 1.16 | 1.52 | 1.35 | 0.56 | 1.453 | 1.126 | 1.025 |
| Distribution rate | 47.4% | 69.8% | 82.2% | 77.8% | 50.9% | 90% | 91.7% | 99.8% |
| Net sales 1 | 115.9 | 164.6 | 196.8 | 191.9 | 144.4 | 253.9 | 242.2 | 243.5 |
| EBITDA 1 | 67.1 | 107 | 134.9 | 126.5 | 79.77 | 152.8 | 135.6 | 126.5 |
| EBIT 1 | 38.4 | 75.61 | 103.1 | 96.07 | 45.02 | 105.2 | 85.34 | 76.14 |
| Net income 1 | 22.6 | 60.87 | 86.9 | 81.41 | 33.41 | 86.33 | 66.84 | 60.63 |
| Net Debt 1 | 300.8 | 254.6 | 178.9 | 168.2 | 219.4 | 283.3 | 259.3 | 231.3 |
| Reference price 2 | 5.45 | 6.62 | 8.58 | 6.55 | 7.89 | 11.30 | 11.30 | 11.30 |
| Nbr of stocks (in thousands) | 52,332 | 52,332 | 60,418 | 60,284 | 59,290 | 59,318 | - | - |
| Announcement Date | 2/18/22 A | 2/16/23 A | 2/16/24 A | 2/14/25 A | 2/13/26 A | - | - | - |
1USD in Million2USD
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 7.78x | 3.76x | 6.24x | 11.57% | 670M | |
| 6.03x | 1.15x | 3.29x | 7.42% | 15.98B | |
| 10.66x | 1.73x | 5.8x | 7.7% | 7.27B | |
| 47.46x | 18.21x | 25.17x | 1.88% | 5.42B | |
| 10.06x | - | - | - | 4.56B | |
| 9.42x | 2.71x | 7.78x | 9.26% | 3.45B | |
| 7.38x | 3.53x | 5.66x | 11.93% | 3.55B | |
| 5.38x | 0.8x | 2.38x | 7.12% | 3.38B | |
| 5.07x | 2.56x | 3.43x | - | 2.79B | |
| Average | 12.14x | 4.31x | 7.47x | 8.13% | 5.23B | |
| Weighted average by Cap. | 12.18x | 3.86x | 7.05x | 7.32% |
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
- KCC Stock
- Valuation Klaveness Combination Carriers ASA
Select your edition
All financial news and data tailored to specific country editions
