|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 80.70 NOK | -2.30% |
|
+3.99% | +3.59% |
| 07-03 | Pareto Securities raises the price target for Pexip to 100 Norwegian kroner (92), reiterates buy | FW |
| 05-06 | SB1 Markets raises Pexip price target to NOK 90 (80), reiterates Buy | FW |
Company Valuation: Pexip Holding ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 4,232 | 1,297 | 2,626 | 4,460 | 7,983 | 8,424 | - | - |
| Change | - | -69.34% | 102.38% | 69.84% | 79% | 5.52% | - | - |
| Enterprise Value (EV) 1 | 3,548 | 966.3 | 2,153 | 3,895 | 7,432 | 7,817 | 7,766 | 7,753 |
| Change | - | -72.77% | 122.81% | 80.92% | 90.81% | 5.18% | -0.66% | -0.16% |
| P/E | -26.8x | -4.96x | -32.8x | 39.2x | 33.3x | 28.3x | 24.1x | 19.6x |
| PBR | 2.24x | 0.84x | 1.74x | 2.78x | 5.28x | 5.97x | 6.03x | 5.97x |
| PEG | - | -0.1x | 0.5x | -0x | 0x | 1.3x | 1.4x | 0.9x |
| Capitalization / Revenue | 5.25x | 1.5x | 2.64x | 3.99x | 6.5x | 6.32x | 5.61x | 4.98x |
| EV / Revenue | 4.4x | 1.11x | 2.17x | 3.48x | 6.05x | 5.87x | 5.17x | 4.58x |
| EV / EBITDA | -28.5x | -5.25x | 21x | 20.4x | 23.9x | 17.8x | 15.6x | 12.8x |
| EV / EBIT | -17.9x | -2.68x | -22.3x | 35.6x | 28.7x | 20.4x | 17.5x | 14.1x |
| EV / FCF | -18.6x | - | 20.6x | 20.6x | 20.7x | 17.3x | 16.1x | 15.5x |
| FCF Yield | -5.37% | - | 4.86% | 4.86% | 4.83% | 5.78% | 6.2% | 6.46% |
| Dividend per Share 2 | - | - | 0.6 | 2.5 | 4 | 4.008 | 4.06 | 4.436 |
| Rate of return | - | - | 2.32% | 5.69% | 5.13% | 4.97% | 5.03% | 5.5% |
| EPS 2 | -1.53 | -2.58 | -0.79 | 1.12 | 2.34 | 2.851 | 3.347 | 4.114 |
| Distribution rate | - | - | -75.9% | 223% | 171% | 141% | 121% | 108% |
| Net sales 1 | 805.5 | 867.1 | 993.6 | 1,119 | 1,228 | 1,332 | 1,502 | 1,693 |
| EBITDA 1 | -124.3 | -184 | 102.4 | 190.8 | 311.1 | 438.5 | 498.2 | 607.1 |
| EBIT 1 | -198 | -360.4 | -96.76 | 109.5 | 258.5 | 383.7 | 443.8 | 549.2 |
| Net income 1 | -157.3 | -262.2 | -79.79 | 117.9 | 248.3 | 297.7 | 376.5 | 454.4 |
| Net Debt 1 | -684.3 | -331.2 | -472.9 | -564.5 | -550.6 | -606.4 | -657.9 | -670.6 |
| Reference price 2 | 41.00 | 12.80 | 25.90 | 43.90 | 77.90 | 80.70 | 80.70 | 80.70 |
| Nbr of stocks (in thousands) | 103,232 | 101,365 | 101,382 | 101,587 | 102,477 | 104,382 | - | - |
| Announcement Date | 2/10/22 A | 2/14/23 A | 2/14/24 A | 2/13/25 A | 2/12/26 A | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 28.31x | 5.87x | 17.83x | 4.97% | 882M | |
| 25.19x | 16.29x | 19.33x | -.--% | 136B | |
| 13.71x | 3.69x | 7.73x | -.--% | 98.54B | |
| 37.58x | 6.13x | 17.05x | 0.37% | 52.56B | |
| 27.67x | 5.94x | 14.41x | -.--% | 49.61B | |
| 37.91x | 3.46x | 10.41x | -.--% | 39.05B | |
| 15.49x | 5.6x | 14.32x | 0.92% | 38.5B | |
| 15.39x | 6.25x | 13.2x | -.--% | 15.74B | |
| 33.61x | 2.42x | 13.98x | -.--% | 13.91B | |
| 25.47x | - | - | 3.82% | 10.15B | |
| Average | 26.03x | 6.18x | 14.25x | 1.01% | 45.46B | |
| Weighted average by Cap. | 24.61x | 8.28x | 14.34x | 0.22% |
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
- PEXIP Stock
- Valuation Pexip Holding ASA
Select your edition
All financial news and data tailored to specific country editions
