| Size & multiples | |||
| Market Cap | NOK 1.87B | Enterprise Value | NOK 1.52B |
| P/E (TTM) | — | PEG (trailing) | — |
| P/S | 1.71× | P/FCF | — |
| EV/EBITDA | — | EV/EBIT | — |
| EV/Sales | 1.39× | EV/FCF | — |
| FCF Yield | −30.67% | Buyback Yield | — |
| Owner Earnings (TTM) | -NOK 384.8M | Owner Earnings Yield | −20.59% |
| Shareholder Yield | — | ||
| Cost of capital & EVAmethodology → | |||
| Beta (5y monthly) | 0.17 | Risk-free (assumed) | 4.00% |
| Equity risk premium (assumed) | 5.00% | Cost of Equity | 4.84% |
| After-tax Cost of Debt | — | WACC | — |
| ROIC | −63.74% | EVA Spread (ROIC−WACC) | — |
| EVA | — | ||
FCF sits 49% below owner earnings — spending above maintenance (growth capex) or absorbing working capital, so FCF understates the steady-state cash the business throws off.
Flows latest annual · EPS TTM -NOK 2.43 · revenue TTM NOK 1.09B · FCF TTM -NOK 573.1M (in NOK)
Output of a disclosed model whose assumptions may be wrong — research information, not investment advice. See the Disclaimer.
This peer scope is suppressed: no sector classification for this name. Placement against too small or unformable a pool would read like a statistic without being one.
