Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 10.6x - 11.7x | 11.2x |
| Historical Pb Multiple | 1.4x - 18.1x | 4.7x |
| Fair Value | kr8.22 - kr9.09 | kr8.65 |
| Upside | -41.3% - -35.1% | -38.2% |
| Benchmarks | - | Full Ticker |
| Prosafe SE | - | OB:PRS |
| Aquila Holdings ASA | - | OB:AQUIL |
| Archer Limited | - | OB:ARCH |
| Electromagnetic Geoservices ASA | - | OB:EMGS |
| NorAm Drilling AS | - | OB:NORAM |
| Deep Value Driller AS | - | OB:DVD |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| PRS | AQUIL | ARCH | EMGS | NORAM | DVD | |||
| OB:PRS | OB:AQUIL | OB:ARCH | OB:EMGS | OB:NORAM | OB:DVD | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | NM- | NM- | -28.5% | NM- | NM- | ||
| 3Y CAGR | NM- | NM- | NM- | -16.9% | NM- | NM- | ||
| Latest Twelve Months | 38.3% | -32.6% | 8.9% | 134.5% | -88.3% | 195.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -168.5% | -734.5% | -1.8% | -30.7% | -9.2% | -363.1% | ||
| Prior Fiscal Year | -70.6% | -101.3% | -2.9% | -102.4% | 16.3% | -192.4% | ||
| Latest Fiscal Year | -29.9% | -502.2% | -2.3% | 11.4% | 2.2% | 38.2% | ||
| Latest Twelve Months | -29.9% | -502.2% | -2.3% | 11.4% | 2.2% | 38.2% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -4216.3% | -195.7% | -12.5% | 132.1% | -9.4% | -7.0% | ||
| Prior Fiscal Year | -190.7% | -18.9% | -20.2% | -176.2% | 25.0% | -54.8% | ||
| Latest Twelve Months | -247.3% | -32.9% | -12.7% | 140.2% | 3.5% | 118.5% | ||
| Next Fiscal Year | 125.8% | #NUM! | 17.2% | 54.0% | 5.4% | 107.2% | ||
| Two Fiscal Years Forward | -79.5% | -50.8% | 19.5% | 70.2% | 19.2% | 46.8% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.1x | 7.6x | 0.2x | 1.1x | 1.1x | 2.1x | ||
| Price / LTM EPS | -0.3x | -1.5x | -7.0x | 9.7x | 52.1x | 5.4x | ||
| Price / Book | -1.5x | 0.6x | 0.9x | 8.0x | 2.0x | 18.1x | ||
| Price / Fwd Book | -0.3x | 0.6x | 0.7x | 4.6x | 2.5x | 5.5x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | -1.5x | 0.9x | 8.0x | |||||
| Historical P/B Ratio | 1.4x | 4.7x | 18.1x | |||||
| Selected P/B Multiple | 10.6x | 11.2x | 11.7x | |||||
| (x) Book Value | 7 | 7 | 7 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | PRS | AQUIL | ARCH | EMGS | NORAM | DVD | |
| Value of Common Equity | 13 | 17 | 178 | 27 | 117 | 125 | |
| (/) Shares Outstanding | 17.9 | 215.8 | 90.5 | 131.0 | 43.3 | 93.2 | |
| Implied Stock Price | 0.70 | 0.08 | 1.97 | 0.21 | 2.69 | 1.35 | |
| FX Conversion Rate to Trading Currency | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | |
| Implied Stock Price (Trading Cur) | 7.29 | 0.80 | 20.45 | 2.16 | 28.00 | 14.00 | |
| Trading Currency | NOK | NOK | NOK | NOK | NOK | NOK | |
| FX Rate to Reporting Currency | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | 0.10 | |