Valuation TGS ASA

Stocks

Market Closed - Oslo Bors Other stock markets 17:45:00 17/06/2026 +03			5-day change	1st Jan Change
141.00 ^NOK	-0.07%		-4.34%	+53.85%

04:29pm	TGS Delivers Digital Platform for Mmadinare Solar Plant in Botswana
06-16	TGS Selected by New Mexico Institute of Mining and Technology

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,115	1,668	1,706	1,956	1,794	2,923	-	-
Change	-	49.61%	2.3%	14.68%	-8.3%	62.94%	-	-
Enterprise Value (EV) ¹	932.4	1,479	1,595	2,445	2,221	3,424	3,370	3,293
Change	-	58.65%	7.8%	53.36%	-9.17%	54.18%	-1.6%	-2.27%
P/E	-20.9x	18.4x	76.7x	19.2x	101x	18x	13.3x	12.1x
PBR	1x	1.34x	1.34x	0.94x	0.91x	1.49x	1.45x	1.42x
PEG	-	-0x	-1x	0x	-1.2x	0x	0.4x	1.23x
Capitalization / Revenue	3.61x	2.33x	2.15x	1.48x	1.17x	2x	1.82x	1.74x
EV / Revenue	3.02x	2.06x	2.01x	1.86x	1.45x	2.35x	2.1x	1.96x
EV / EBITDA	4.76x	2.75x	4.15x	3.52x	2.48x	3.73x	3.3x	3.08x
EV / EBIT	-5.77x	11.3x	29.9x	12.5x	12.2x	12.5x	9.87x	8.46x
EV / FCF	6.28x	21x	10.2x	10.7x	5.69x	24.1x	12.5x	9.11x
FCF Yield	15.9%	4.76%	9.83%	9.36%	17.6%	4.14%	7.98%	11%
Dividend per Share ²	0.56	0.56	0.56	0.56	0.62	0.6136	0.7486	0.96
Rate of return	5.83%	4.18%	4.3%	5.62%	6.79%	4.12%	5.03%	6.45%
EPS ²	-0.46	0.73	0.17	0.52	0.09	0.8271	1.117	1.227
Distribution rate	-122%	76.7%	329%	108%	689%	74.2%	67%	78.2%
Net sales ¹	308.9	716.6	794.3	1,318	1,527	1,459	1,604	1,680
EBITDA ¹	196	538.9	383.9	694.2	896.2	917.3	1,020	1,070
EBIT ¹	-161.6	130.7	53.3	195.5	182.4	274.8	341.5	389.1
Net income ¹	-54.11	86.67	21.65	94.22	18.3	163.2	220	242.1
Net Debt ¹	-182.3	-188.5	-111.5	488.9	427	501.1	446.3	369.9
Reference price ²	9.60	13.40	13.04	9.97	9.13	14.88	14.88	14.88
Nbr of stocks (in thousands)	116,107	124,469	130,862	196,213	196,459	196,503	-	-
Announcement Date	2/10/22 A	2/9/23 A	2/15/24 A	2/20/25 A	2/12/26 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.($)
TGS ASA	17.99x	2.35x	3.73x	4.12%	2.92B
SUBSEA 7 S.A.	15.86x	1.33x	5.84x	5.88%	10.71B
TECHNIP ENERGIES N.V.	16.12x	0.43x	5.11x	2.72%	7.38B
LIBERTY ENERGY INC.	69.99x	1.34x	10.06x	1.3%	4.46B
SELECT WATER SOLUTIONS, INC.	46.67x	1.56x	7.4x	1.6%	2.26B
AKER SOLUTIONS ASA	7.82x	0.44x	5.11x	6.78%	2.33B
FLOWCO HOLDINGS INC.	16.18x	1.31x	3.24x	1.57%	966M
BW OFFSHORE LIMITED	5.58x	0.91x	1.47x	5.2%	871M
SOLSTAD OFFSHORE ASA	4.49x	2.61x	7.6x	4.96%	528M
DAYANG ENTERPRISE HOLDINGS	11.18x	-	-	7.5%	484M
Average	21.19x	1.36x	5.51x	4.16%	3.29B
Weighted average by Cap.	24.48x	1.18x	5.96x	4.03%