VOW GREEN METALS |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 1.755 NOK | -1.13% |
|
-5.39% | -5.14% |
| Apr. 11 | Vow Green Metals Signs Energy Offtake, Investment Deals with Vardar | MT |
| Apr. 08 | Vow Green Metals Seeks Capital, New Potential Partners for Projects | MT |
Valuation
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Capitalization 1 | 601.8 | 363.5 | 290 | 290 | - |
| Enterprise Value (EV) 1 | 533.6 | 320.9 | 314.3 | 197.2 | 129.3 |
| P/E ratio | - | -20 x | -11.6 x | -15.9 x | -33.3 x |
| Yield | - | - | - | - | - |
| Capitalization / Revenue | - | - | 466 x | 15.9 x | 3.47 x |
| EV / Revenue | - | - | 528 x | 10.8 x | 1.55 x |
| EV / EBITDA | -49.9 x | -18.4 x | -13.1 x | -14.5 x | 38.1 x |
| EV / FCF | -6.55 x | - | -4.44 x | -1.79 x | -1.54 x |
| FCF Yield | -15.3% | - | -22.5% | -55.8% | -65% |
| Price to Book | 4.24 x | 2.89 x | 3.06 x | 1.79 x | 1.89 x |
| Nbr of stocks (in thousands) | 164,894 | 165,227 | 165,227 | 165,227 | - |
| Reference price 2 | 3.650 | 2.200 | 1.755 | 1.755 | 1.755 |
| Announcement Date | 3/31/22 | 2/17/23 | 2/15/24 | - | - |
1NOK in Million2NOK
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales 1 | - | - | 0.6218 | 18.24 | 83.47 |
| EBITDA 1 | -10.69 | -17.41 | -23.91 | -13.61 | 3.397 |
| EBIT 1 | -10.72 | -17.68 | -24.69 | -25.11 | -14.1 |
| Operating Margin | - | - | -3,920.62% | -137.68% | -16.9% |
| Earnings before Tax (EBT) 1 | -10.73 | -17.37 | -25.97 | -26.36 | -13.21 |
| Net income 1 | -10.73 | -17.37 | -25.97 | -23.83 | -12.25 |
| Net margin | - | - | -3,923.34% | -130.68% | -14.67% |
| EPS 2 | - | -0.1100 | -0.1600 | -0.1105 | -0.0527 |
| Free Cash Flow 1 | -81.44 | - | -74 | -110 | -84 |
| FCF margin | - | - | -11,900.17% | -603.22% | -100.63% |
| FCF Conversion (EBITDA) | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - |
| Announcement Date | 3/31/22 | 2/17/23 | 2/15/24 | - | - |
1NOK in Million2NOK
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2021 S2 | 2022 S1 | 2022 S2 | 2023 S1 | 2023 S2 | 2024 S1 | 2024 S2 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | - | - | - | - | 1 | 6 | 13 |
| EBITDA 1 | - | -6.694 | - | - | -14.52 | -10 | -4 |
| EBIT 1 | -10.55 | -6.826 | - | - | -15.16 | -14 | -11 |
| Operating Margin | - | - | - | - | -1,500% | -233.33% | -84.62% |
| Earnings before Tax (EBT) | - | - | - | -9.544 | - | - | - |
| Net income 1 | -10.55 | -6.843 | - | -9.544 | -16.42 | -15 | -9 |
| Net margin | - | - | - | - | -1,500% | -250% | -69.23% |
| EPS 2 | - | -0.0415 | - | - | -0.1000 | -0.1000 | - |
| Dividend per Share | - | - | - | - | - | - | - |
| Announcement Date | 3/31/22 | 8/26/22 | 2/17/23 | 8/24/23 | 2/15/24 | - | - |
1NOK in Million2NOK
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net Debt 1 | - | - | 8.68 | - | - |
| Net Cash position 1 | 68.1 | 42.6 | - | 92.8 | 161 |
| Leverage (Debt/EBITDA) | - | - | -0.363 x | - | - |
| Free Cash Flow 1 | -81.4 | - | -74 | -110 | -84 |
| ROE (net income / shareholders' equity) | - | - | - | - | - |
| ROA (Net income/ Total Assets) | - | - | - | - | - |
| Assets 1 | - | - | - | - | - |
| Book Value Per Share 2 | 0.8600 | 0.7600 | 0.6100 | 0.9800 | 0.9300 |
| Cash Flow per Share | - | - | - | - | - |
| Capex | 73.8 | - | - | - | - |
| Capex / Sales | - | - | - | - | - |
| Announcement Date | 3/31/22 | 2/17/23 | 2/15/24 | - | - |
1NOK in Million2NOK
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
HOLD
Number of Analysts
1
Last Close Price
1.755
NOK
Average target price
2
NOK
Spread / Average Target
+13.96%
EPS Revisions
| 1st Jan change | Capi. | |
|---|---|---|
| -5.14% | 27.09M | |
| +1.19% | 71.93B | |
| -2.18% | 56.96B | |
| +22.52% | 38.62B | |
| +21.83% | 32.63B | |
| +12.11% | 29.24B | |
| +20.42% | 21.54B | |
| +11.86% | 18.87B | |
| +39.66% | 17.87B | |
| +75.63% | 17.65B |
- Stock Market
- Equities
- VGM Stock
- Financials Vow Green Metals
