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 Ps Multiple | 1.8x - 2.0x | 1.9x |
| Selected Fwd Ps Multiple | 3.2x - 3.5x | 3.3x |
| Fair Value | kr14.03 - kr15.51 | kr14.77 |
| Upside | -1.2% - 9.2% | 4.0% |
| Benchmarks | Ticker | 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 / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| PRS | AQUIL | ARCH | EMGS | NORAM | DVD | |||
| OB:PRS | OB:AQUIL | OB:ARCH | OB:EMGS | OB:NORAM | OB:DVD | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | -9.1% | -50.3% | 5.6% | -22.7% | 4.6% | NM- | ||
| 3Y CAGR | -0.1% | -55.5% | 10.5% | -5.0% | 27.0% | NM- | ||
| Latest Twelve Months | 45.6% | -73.3% | 12.2% | 209.6% | -12.8% | 354.5% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -168.5% | -734.5% | -1.8% | -30.7% | -9.2% | -363.3% | ||
| 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% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 17.3x | -8.4x | 4.6x | 3.7x | 4.3x | 4.7x | ||
| Price / LTM Sales | 0.1x | 7.1x | 0.2x | 1.0x | 1.1x | 2.3x | ||
| LTM P/E Ratio | -0.3x | -1.4x | -6.9x | 8.8x | 49.9x | 5.9x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.1x | 1.0x | 7.1x | |||||
| Historical LTM P/S Ratio | 2.3x | 68.4x | 134.6x | |||||
| Selected Price / Sales Multiple | 1.8x | 1.9x | 2.0x | |||||
| (x) LTM Sales | 57 | 57 | 57 | |||||
| (=) Equity Value | 104 | 110 | 115 | |||||
| (/) Shares Outstanding | 93.2 | 93.2 | 93.2 | |||||
| Implied Value Range | 1.12 | 1.18 | 1.24 | |||||
| FX Rate: USD/NOK | 0.1 | 0.1 | 0.1 | Market Price | ||||
| Implied Value Range (Trading Cur) | 11.85 | 12.48 | 13.10 | 14.20 | ||||
| Upside / (Downside) | -16.5% | -12.1% | -7.8% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | PRS | AQUIL | ARCH | EMGS | NORAM | DVD | |
| Value of Common Equity | 13 | 15 | 174 | 25 | 110 | 125 | |
| (/) Shares Outstanding | 17.9 | 215.8 | 90.5 | 131.0 | 43.3 | 93.2 | |
| Implied Stock Price | 0.74 | 0.07 | 1.92 | 0.19 | 2.53 | 1.34 | |
| FX Conversion Rate to Trading Currency | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | |
| Implied Stock Price (Trading Cur) | 7.78 | 0.76 | 20.35 | 1.99 | 26.77 | 14.20 | |
| Trading Currency | NOK | NOK | NOK | NOK | NOK | NOK | |
| FX Rate to Reporting Currency | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | |