Valuation Moreld ASA Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 16:25:02 26/06/2026 +03			5-day change	1st Jan Change
1.676 ^EUR	+1.45%		-2.44%	+7.44%

06-26	Moreld Unit Wins Contract for Vår Energi's North Sea Project	MT
06-25	Moreld Unit Wins Subsea Structures Decommissioning Deal	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Market Cap ¹	2,549	3,334	3,422	-	-
Change	-	30.82%	2.64%	-	-
Enterprise Value (EV) ¹	4,723	5,095	5,013	4,706	4,416
Change	-	7.89%	-1.6%	-6.12%	-6.16%
P/E	-3.3x	11.8x	9.42x	7.28x	8.47x
PBR	3.65x	4.26x	5.09x	4.38x	4.77x
PEG	-	-0x	0.3x	0.2x	-0.6x
Capitalization / Revenue	0.28x	0.34x	0.44x	0.43x	0.4x
EV / Revenue	0.52x	0.52x	0.64x	0.59x	0.52x
EV / EBITDA	4.39x	4.63x	6.37x	5.11x	4.44x
EV / EBIT	5.54x	6.29x	8.19x	6.32x	6.14x
EV / FCF	3.57x	3.65x	4.93x	4.37x	3.1x
FCF Yield	28%	27.4%	20.3%	22.9%	32.3%
Dividend per Share ²	0.42	1.68	1.91	2	2
Rate of return	2.9%	8.95%	10%	10.5%	10.5%
EPS ²	-4.39	1.59	2.023	2.618	2.25
Distribution rate	-9.57%	106%	94.4%	76.4%	88.9%
Net sales ¹	9,151	9,838	7,790	7,910	8,570
EBITDA ¹	1,075	1,101	786.5	921.9	994
EBIT ¹	852.2	810.5	612.4	744.9	719
Net income ¹	-788.6	284.7	355.6	460.1	395
Net Debt ¹	2,174	1,761	1,591	1,284	994
Reference price ²	14.50	18.78	19.06	19.06	19.06
Nbr of stocks (in thousands)	175,828	177,541	179,555	-	-
Announcement Date	2/14/25 A	2/12/26 A	-	-	-

¹NOK in Million²NOK

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.($)
QUANTA SERVICES, INC.	74.21x	3.19x	31.19x	0.06%	108B
VINCI	14.49x	1.18x	6.49x	4.05%	82.38B
COMFORT SYSTEMS USA, INC.	46.76x	5.82x	32.34x	0.15%	70.91B
LARSEN & TOUBRO LIMITED	27.95x	2.11x	20.47x	1.09%	61.52B
FERROVIAL N.V.	60.14x	5.01x	32.08x	1.41%	50.54B
HOCHTIEF AG	37.26x	0.88x	14.88x	1.7%	43.69B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	31.03x	0.63x	9.95x	1.94%	38.97B
EMCOR GROUP, INC.	29.54x	1.92x	18.56x	0.16%	38.34B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.55x	0.29x	6.21x	6.24%	27B
Average	36.22x	2.34x	19.13x	1.86%	57.91B
Weighted average by Cap.	40.99x	2.65x	21.09x	1.56%