Valuation Prosafe SE

Stocks

Real-time Oslo Bors Other stock markets 14:35:24 10/07/2026 +03			5-day change	1st Jan Change
4.235 ^NOK	-2.64%		+1.80%	+12.93%

06-22	Prosafe SE Receives Contract From Ithaca Energy For Accommodation Support At Captain Field In UK North Sea	CI
06-03	Pareto Securities upgrades Prosafe to buy (hold), sets price target at NOK 5.50 (3.50)	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	158.2	114.5	121.2	10.98	131.7	157.6	-	-
Change	-	-27.63%	5.89%	-90.94%	1,099.42%	19.67%	-	-
Enterprise Value (EV) ¹	507.2	114.5	466.1	380.1	362.5	396.4	378.9	330.8
Change	-	-77.43%	307.13%	-18.46%	-4.62%	9.33%	-4.41%	-12.69%
P/E	0.07x	76.5x	-1.13x	-0.26x	0.43x	-15.3x	13.7x	4.91x
PBR	-	-	3.59x	-0.83x	0.93x	1.2x	1.1x	0.9x
PEG	-	-0.8x	0x	0x	-0x	0x	-0x	0x
Capitalization / Revenue	1.12x	0.58x	1.24x	0.08x	0.7x	0.9x	0.8x	0.68x
EV / Revenue	3.59x	0.58x	4.77x	2.72x	1.92x	2.27x	1.93x	1.43x
EV / EBITDA	20.4x	1.86x	-44.4x	16x	9.06x	7.13x	4.8x	3.3x
EV / EBIT	-62.6x	3.59x	-11.2x	-41.3x	49x	20x	8.83x	5.15x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	-	-	-	-	-	-	-	-
Rate of return	-	-	-	-	-	-	-	-
EPS ²	263.3	0.17	-6	-2.33	0.86	-0.0293	0.0326	0.091
Distribution rate	-	-	-	-	-	-	-	-
Net sales ¹	141.1	198.9	97.7	139.8	188.4	174.6	196.7	231.5
EBITDA ¹	24.9	61.4	-10.5	23.8	40	55.62	78.93	100.3
EBIT ¹	-8.1	31.9	-41.6	-9.2	7.4	19.82	42.93	64.26
Net income ¹	927.9	1.5	-67.8	-41.8	142.5	-10.32	11.5	32.1
Net Debt ¹	349	-	344.9	369.1	230.8	238.7	221.2	173.1
Reference price ²	17.9800	13.0125	6.7848	0.6146	0.3736	0.4471	0.4471	0.4471
Nbr of stocks (in thousands)	8,799	8,799	17,869	17,869	352,538	352,538	-	-
Announcement Date	3/30/22 A	2/28/23 A	1/31/24 A	1/31/25 A	2/26/26 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.($)
PROSAFE SE	-15.27x	2.27x	7.13x	-	158M
SLB N.V.	18.33x	2.14x	9.72x	2.49%	70.63B
BAKER HUGHES COMPANY	21.01x	2.05x	11.42x	1.64%	56.75B
HALLIBURTON COMPANY	14.53x	1.49x	8.08x	2.01%	28.5B
TECHNIPFMC PLC	24.01x	2.56x	12.72x	0.28%	28.12B
SAIPEM SPA	19.64x	0.52x	4.21x	3.77%	9.79B
KODIAK GAS SERVICES, INC.	33.37x	6.25x	11.31x	2.98%	6.67B
ARCHROCK, INC.	20.76x	5.81x	10.1x	2.39%	6.75B
NOV INC.	23.13x	0.79x	7.48x	1.91%	6.61B
SBM OFFSHORE N.V.	7.63x	1.33x	5.35x	3.43%	6.2B
Average	16.71x	2.52x	8.75x	2.32%	22.02B
Weighted average by Cap.	19.66x	2.19x	9.95x	2%