|
Market Closed -
Oslo Bors
17:45:00 18/09/2026 +03
|
5-day change | 1st Jan Change | ||
| 144.40 NOK | -0.07% |
|
+3.00% | +57.56% |
| 09-03 | SEB Bank Upgrades TGS to Buy Rating, Boosts PT | MT |
| 09-03 | SEB raises TGS to buy (hold), target price 173 Norwegian kroner (130) | FW |
Company Valuation: TGS ASA
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 | 3,010 | - | - |
| Change | - | 49.61% | 2.3% | 14.68% | -8.3% | 67.8% | - | - |
| Enterprise Value (EV) 1 | 932.4 | 1,479 | 1,595 | 2,445 | 2,221 | 3,445 | 3,427 | 3,393 |
| Change | - | 58.65% | 7.8% | 53.36% | -9.17% | 55.11% | -0.53% | -0.98% |
| P/E | -20.9x | 18.4x | 76.7x | 19.2x | 101x | 14.8x | 12.8x | 10.7x |
| PBR | 1x | 1.34x | 1.34x | 0.94x | 0.91x | 1.51x | 1.46x | 1.42x |
| PEG | - | -0x | -1x | 0x | -1.2x | 0x | 0.8x | 0.6x |
| Capitalization / Revenue | 3.61x | 2.33x | 2.15x | 1.48x | 1.17x | 2.01x | 1.89x | 1.81x |
| EV / Revenue | 3.02x | 2.06x | 2.01x | 1.86x | 1.45x | 2.3x | 2.15x | 2.04x |
| EV / EBITDA | 4.76x | 2.75x | 4.15x | 3.52x | 2.48x | 3.8x | 3.4x | 3.21x |
| EV / EBIT | -5.77x | 11.3x | 29.9x | 12.5x | 12.2x | 10.7x | 9.69x | 8.49x |
| EV / FCF | 6.28x | 21x | 10.2x | 10.7x | 5.69x | 14.1x | 15.7x | 13.3x |
| FCF Yield | 15.9% | 4.76% | 9.83% | 9.36% | 17.6% | 7.08% | 6.37% | 7.54% |
| Dividend per Share 2 | 0.56 | 0.56 | 0.56 | 0.56 | 0.62 | 0.6136 | 0.71 | 0.9067 |
| Rate of return | 5.83% | 4.18% | 4.3% | 5.62% | 6.79% | 4.01% | 4.63% | 5.92% |
| EPS 2 | -0.46 | 0.73 | 0.17 | 0.52 | 0.09 | 1.036 | 1.196 | 1.429 |
| Distribution rate | -122% | 76.7% | 329% | 108% | 689% | 59.2% | 59.3% | 63.5% |
| Net sales 1 | 308.9 | 716.6 | 794.3 | 1,318 | 1,527 | 1,495 | 1,595 | 1,664 |
| EBITDA 1 | 196 | 538.9 | 383.9 | 694.2 | 896.2 | 905.9 | 1,008 | 1,057 |
| EBIT 1 | -161.6 | 130.7 | 53.3 | 195.5 | 182.4 | 323.3 | 353.6 | 399.5 |
| Net income 1 | -54.11 | 86.67 | 21.65 | 94.22 | 18.3 | 218.4 | 256.8 | 292.3 |
| Net Debt 1 | -182.3 | -188.5 | -111.5 | 488.9 | 427 | 434.6 | 416.5 | 383 |
| Reference price 2 | 9.60 | 13.40 | 13.04 | 9.97 | 9.13 | 15.32 | 15.32 | 15.32 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.78x | 2.3x | 3.8x | 4.01% | 3.01B | |
| 13.53x | 1.25x | 5.31x | 6.19% | 10.09B | |
| 16.46x | 0.18x | 2.59x | 3.27% | 5.75B | |
| 35.2x | 1.06x | 8.44x | 1.82% | 3.15B | |
| 35.66x | 1.92x | 8.6x | 1.4% | 2.68B | |
| 6.84x | 0.4x | 4.5x | 18.37% | 2.16B | |
| 15.88x | 1.2x | 3.05x | 2.19% | 890M | |
| 4.99x | 0.78x | 1.26x | 5.81% | 780M | |
| 4.88x | 2.63x | 7.49x | 6.32% | 641M | |
| Average | 16.47x | 1.30x | 5.01x | 5.49% | 3.24B | |
| Weighted average by Cap. | 17.77x | 1.14x | 5.07x | 5.25% |
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
- TGS Stock
- Valuation TGS ASA
Select your edition
All financial news and data tailored to specific country editions
