Research report prepared by DNB Carnegie, a division of DNB Bank ASA 
          
         Aksjemarkedet i dag 
          
                                                                                                                
                                                                                                            
         UKESTART MED TOLLTRØBBEL OG                                                                           
         OPEC-RAPPORT - ABB & YAR                                                                               
                                                                                                                
                                                                                                                
         Den re-aktualiserte toll- og handelskonflikten mellom USA og Kina rykket etter gjensidige             
         innstrammende  tiltak  fredag  opp  igjen  mot  toppen  av  investorenes  liste  over                  
         bekymringer. I det amerikanske aksjemarkedet sendte denne eskaleringen S&P500 ned                      
         med 2.7%, mens Nasdaq avsluttet uken ned 3.6% og Dow ved stengetid fredag var                          
         ned 1.9%. VIX-indeksen steg med 31.8% til 21.7 punkter. Volumet aksjer omsatt på de                   
         tre  hovedindeksene  økte  samtidig  til  118-147%  av  gjennomsnittet  for  de  siste  tre           
         måneder. Med det japanske markedet stengt og dermed begrenset likviditet indikerer                    
         futures  på  S&P500  i  øyeblikket  en  åpning  opp  1.2%  ved  start  av  handel  i  USA  i        
         ettermiddag. Renten på tiårige US statsobligasjoner ligger samtidig på 4.07%, ned 3                 
         basispunkter i forhold til ved stengetid i det norske markedet på fredag.                             
         I  tillegg  til  at  det  japanske  markedet i dag er stengt vil det også kunne bli lavere            
         aktivitet enn normalt i de øvrige globale markedene som følge av en delvis langhelg i                
         USA. Det amerikanske aksjemarkedet vil være åpent for handel, men store deler av øvrig              
         aktivitet i finansmarkedene vil være stengt i forbindelse med markeringen av Columbus                
         Day. I Kina er imidlertid markedene åpne og her ser vi at noe svakere handelsbalansetall              
         for september enn ventet sammen med den eskalerte handelskonflikten i dag bidrar til                  
         å sende indeksene ned med inntil 3.4%.  Kinesiske myndigheter følger onsdag morgen                   
                                                                                                                
         opp med annonseringen av KPI- og PPI-tall for forrige måned. Senere samme formiddag                   
         får vi også forslaget til det norske statsbudsjettet for 2026.                                       
                                                                                                                
         interessen når det gjelder nøkkeltall denne uken vil i tillegg være rettet mot den mulige           
         oppdateringen av de amerikanske KPI-tallene for september. I utgangspunktet skulle                     
                                                                                                                
         disse publiseres onsdag ettermiddag, men nedstengningen medfører at oppdateringen                     
         nå ser ut til å bli skjøvet ut en uke. Fed sender onsdag også ut sin statusrapport for             
         amerikansk økonomi, og kombinert med eventuelle KPI-tall vil denne kunne påvirke                     
                                                                                                                
         forventningene frem mot rentemøtet den 29. oktober. Gjennom de neste dagene vil vi                    
         også få lagt store deler av kvartalsrapporteringen fra amerikansk finanssektor bak                  
         oss. De største bankene legger frem tall i morgen formiddag og innen torsdag vil også                
         de største forsikringsselskapene ha presentert sine rapporter for Q3.                                 
         Inn mot åpning i dag har oljeprisene kommet noe opp igjen etter svekkelsen før helgen.               
         Brent handles før åpning på USD 63.59 pr fat, mens WTI samtidig ligger på USD 59.73                
         pr fat. Det innebærer at prisene likevel er ned rundt USD 0.10-0.20 pr fat siden stengetid            
         på fredag. I tillegg til å følge med på utviklingen av handelskonflikten og kinesiske             
                                                                                                                
         importtall ser neste kortsiktige milepæl for aktørene i oljemarkedet ser ut til å kunne             
         bli OPECs månedlige oppdatering av markedsutsiktene tidlig i ettermiddag.                             
         Ser vi på selskapene som legger frem kvartalstall i de nordiske markedene denne uken er               
         vi positive til blant annet ABB og Yara. ABB kommer med sin oppdatering på torsdag,                   
         mens Yara oppsummerer kvartalet på fredag. I motsetning til i Yara har vi for ABB Q3-                 
         estimater  på  nivå  med  konsensus,  men  ligger  imidlertid  4-7%  over  markedets                 
         forventninger til inntjeningen for 2026-2027. Videre venter vi at selskapets senest ved                
                                                                                                                
                                                                                                                
         kapitalmarkedsdagen  i  midten  av  november  vil  kunne  oppjustere  den  finansielle                
         målsettingen for de neste årene og samtidig både løfte frem mulighetene for vekst                  
         innenfor AI- og forsvarsrelatert virksomhet samt konkretisere planer om tilbakekjøp.                  
         Signaler om dette allerede ved Q3-presentasjonen eller stigende forventninger om mer                   
         konkretisering i forbindelse med kapitalmarkedsdagen vil etter vårt syn kunne gi oppdrift             
         for  kursen  de  neste  ukene.  ABB  stengte  fredag  på  SEK  692  pr  aksje  og  vi  har  en        
                                                                                                                
         kjøpsanbefaling med et kursmål på SEK 730 pr aksje.                                                 
                                                                                                                
         I Yara estimerer vi at EBITDA for Q3 kom inn på USD 846 mill og EPS for perioden endte                
         på USD 1.49. Konsensus er på henholdsvis USD 778 mill og USD 1.38. Samtidig som                      
         kostnadskurven for selskapet peker nedover er det i tillegg signaler som peker i retning               
         av at tilbudet av gjødsel er i ferd med å gå fra et overskudd til et underskudd inn i 2026.         
         Dette vil kunne påvirke marginene positivt de kommende kvartalene og sammen med                       
         ytterligere  økt  visibilitet  når  det  gjelder  videre  investeringsplaner  bidra  til  å  løfte 
                                                                                                                
         utbytteforventningene fremover. Yara endte før helgen på NOK 374.80 pr aksje og vi har               
         her en kjøpsanbefaling med et kursmål på NOK 450 pr aksje.               
            
               DNB Carnegie | 13 oktober 2025 
                
               US AKSJEINDEKSER OG OLJEPRIS – FØR OG ETTER STENGETID I OSLO 
                    Index rebased                                                                               
                 101,0                                                                                          
                 100,0                                                                                          
                   99,0                                                                                         
                                                                                                                
                   98,0                                                                                         
                   97,0                                                                                         
                                                                                                                
                   96,0                                                                                         
                   95,0                                                                                         
                                                                                                                
                   94,0               6                7               8                9               0       
                                      1                1               1                1               2       
                                                                                                                
                                                        Dow                   S&P500                     Nasdaq 
               INTERNASJONALE BØRSER   RENTER                                 VALUTA / R
VARER 
                                                  Siste        Endr.               %                            
                Dow Jones                     45 480            -879         -1,90               USA 10år              4,032            4,14 -0,11               EUR/USD                           1,162           1,162             0,00
                S&P 500                         6 553           -183         -2,71               Tyskl. 10år           2,644            2,68 -0,04               USD/JPY                           152,0           151,2           -0,51
                NASDAQ                        22 204            -820         -3,56               Norge 10år 4,053                       4,07 -0,01               USD/NOK                        10,097           10,121              0,25
                Nikkei 225                    48 089            -492         -1,01               USA 3m                4,854            4,87 -0,01               EUR/NOK                        11,731           11,755              0,21
                Euro 500                        6 668             -83        -1,24               Euro 3m               2,009            2,02 -0,01                                                  Siste            Endr. Endr. %
                Danmark-KFX                     1 619               -5       -0,30               Norge 3m              4,140            4,15 -0,01               CRB indeks                           293           -6,57          -2,19
                Finland-HEX                   11 097              -22        -0,20                                                                               Brent sp. ($/bbl)        64,5                      -3,68          -5,40
                Norge-OSEBX                     1 651               -2       -0,14                                                                               Brent 1m ($/bbl)        63,6                       -1,58          -2,42
                Sverige-SAX                         998           -10        -1,02                                                                               Alum. 3m ($/ton)2   748,0                          -5,50          -0,20
                                                                                                                                                                 US Nat.gass                          2  ,9         -0,45        -13,43  
                
               NORDISKE AKSJER I USA – SLUTTKURS NORDEN VS SLUTTKURS USA  
                                                             Sluttkurs USA           Endr.1 dag                 Volum USA                    Sluttkurs USA,                       Sluttkurs        Forskjell sluttkurs
                Danmark                                         (USD)                  (USD)                                                  hjemlig valuta                       hjemme             USA/hjemlig
                Novo Nordisk B                                  56,93                  -2,68                   15 047 646                         365,93                            376,95                -11,02
                GN Group                                        54,30                  -1,30                               271                    116,35                            117,35                 -1,00
                AP Møller Maersk                                 9,26                  -0,41                          75 426                    11 904,10                      12 025,00                 -120,90
                Finland
                Nokia                                            5,32                   0,15                   51 707 409                           4,58                                4,54                0,04
                Metso                                            6,79                   0,10                               668                     11,69                              11,62                 0,07
                UPM Kymmene                                     25,11                  -0,43                          87 219                       21,61                              21,85                -0,24
                Norge
                CMB Tech                                         9,20                   0,12                     3 478 622                         92,89                              94,10                -1,21
                BW LPG                                          12,51                  -0,68                        718 197                       126,31                            131,30                 -4,99
                Frontline                                       22,73                   0,48                     2 410 088                        229,49                            232,70                 -3,21
                Norsk Hydro                                      6,71                  -0,26                          79 475                       67,75                              68,42                -0,67
                Yara                                            18,41                  -0,45                          32 708                      371,75                            374,80                 -3,05
                Cool Company                                     9,57                  -0,02                     1 046 558                         96,62                              95,70                 0,92
                DNB                                             26,98                   0,39                          24 006                      272,40                            276,20                 -3,80
                Himalaya Shipping                                7,91                   0,08                        186 489                        79,86                              81,90                -2,04
                Hafnia                                           5,74                  -0,16                        789 336                        57,95                              59,52                -1,57
                Okeanis Eco Tankers                             28,89                  -0,36                        155 331                       291,69                            300,50                 -8,81
                Kongsberg Gruppen                               15,15                  -1,25                            9 369                     305,92                            305,80                  0,12
                Equinor                                         23,21                  -0,91                     3 315 019                        234,34                            239,00                 -4,66
                Subsea 7                                        19,95                  -0,89                            2 819                     201,43                            205,60                 -4,17
                Telenor                                         16,41                   0,21                          12 168                      165,68                            166,30                 -0,62
                Tomra                                           13,94                  -0,21                            5 829                     140,75                            142,90                 -2,15
                Questerre                                        0,37                  -0,02                          11 092                        2,67                                2,66                0,01
                Orkla                                           10,32                   0,09                          52 032                      104,20                            104,20                  0,00
                Sverige
                AstraZeneca                                     84,53                  -0,51                   14 476 330                        1605,46                               1621               -15,54
                Electrolux                                      10,82                  -0,24                               689                     51,38                              52,06                -0,68
                Ericsson (B)                                     8,24                   0,04                   19 557 189                          78,25                                79,3               -1,05
                Evolution                                       74,70                  -2,25                          89 310                      709,38                              714,2                -4,82
                Hennes & Mauritz                                 3,47                  -0,01                          31 075                      164,76                              168,3                -3,54
                Atlas Copco                                     17,30                  -0,36                        148 690                       164,29                            164,65                 -0,36
                SKF B                                           24,85                  -0,26                            9 889                     235,99                              237,8                -1,81
                Telia                                            7,51                   0,11                        100 830                        35,66                              35,97                -0,31
                Assa Abloy                                      17,27                  -0,13                        197 581                       328,01                              330,9                -2,89
                Sandvik                                         27,85                  -0,24                          27 622                      264,43                              266,6                -2,17
                Kilde: Bloomberg, DNB Carnegie                                                                                                                                                                                  
                                                                                                                                                                                                                                                                                             2 
                 DNB Carnegie | 13 oktober 2025 
                  
                 US S&P500 – AVKASTNING: VERDI VS VEKST VS VEKST&PRIS (REBASERT)*  
                                                                         Siste år                                                                                                                       Siden 1995
                   300                                                                                                                                  3000
                   250                                                                                                                                  2500
                   200                                                                                                                                  2000
                   150                                                                                                                                  1500
                   100                                                                                                                                  1000
                     50                                                                                                                                   500
                       0                                                                                                                                      0
                                   S&P Verdiindeks                       S&P Vekstindeks                       S&P GARP Indeks                                             S&P Verdiindeks                         S&P Vekstindeks                         S&P GARP Indeks
                  * Verdiindeks = S&P 500 Value Total Return  Index 
                  * Vekstindeks = S&P 500 Growth Total Return  Index 
                  * GARP indeks = S&P 500 GARP Index (Growth At a Reasonable Price) 
                  Kilde:Bloomberg / DNB Carnegie                                                                                                                                                                                                                                                 
                  US indekser                                                                              I går         Endr.                %1D              %1W              %1M             %3M               %YTD                 %12M                                    Est. P/E
                  Dow Jones Industrial                                                                  45 480          -878,8               -1,90              -2,73          -0,77             2,50               6,90                  6,10                                    22,10
                  S&P 500                                                                                 6 553         -182,6               -2,71              -2,43          -0,48             4,68             11,41                 12,68                                     24,79
                  Nasdaq Composite                                                                      22 204          -820,2               -3,56              -2,53            0,29            7,58             14,98                 20,01                                     34,99
                  Russel 2000                                                                             2 395           -74,3              -3,01              -3,29          -0,10             7,15               7,37                  7,17                                    35,57
                  Amex naturgass (XNG)                                                                      695           -16,0              -2,25              -3,76          -1,46             0,81               8,03                10,32                                     14,02
                  Amex Oil Service                                                                            60            -3,4             -5,37              -7,92          -6,66            -5,04            -16,98                -25,44                                          na
                  Philadelphia oljeproduksjon (XOI)                                                       1 808           -60,6              -3,24              -4,34          -3,56            -5,48               2,54                 -8,84                                         na
                  Amex farmasi (DRG)                                                                      1 007           -13,7              -1,34              -1,91            5,55            6,92               7,80                 -7,05                                    16,09
                  Nasdaq biotech                                                                          5 062           -68,8              -1,34              -0,30            6,19          14,68              17,42                   6,02                                         na
                  Philadelphia halvleder (SOX)                                                            6 408         -432,6               -6,32              -2,68            6,76          12,49              28,67                 20,08                                     34,96
                  S&P 500 Paper & Forest (PAFO)                                                             351             -5,1             -1,44              -3,05          -6,84            -7,80            -24,13                   1,41                                    21,95
                  Kilde: Bloomberg, DNB Carnegie
                  Råvarer og shipping                                                   Siste              I går         Endr.                %1D              %1W              %1M             %3M               %YTD                 %12M               52W H                  52W L
                  CRB indeks                                                           292,8              292,8            0,00               0,00 -               3             -3,0             -3,5               -1,3                   2,0             316,6                 277,7
                  GS råvare indeks                                                     3 804              3 804         -86,26               -2,22 -               2                -1              -1                   4                     3            4 053                 3 328
                  Olje
                  Brent Spot                                                           64,49         #N/A N/A             -2,95              -4,37              -2,77          -3,79            -8,47            -12,98                -18,61               83,01                 61,07
                  Brent olje 1m                                                        63,64              62,73            0,91               1,45              -2,80          -5,00            -9,55            -14,74                -19,48               82,63                 58,40
                  Brent olje 3m                                                        62,96              62,06            0,90               1,45              -2,87          -4,85            -7,80            -14,78                -19,44               79,98                 57,78
                  WTI olje 1m                                                          59,77              58,90            0,87               1,48              -3,11          -4,66          -12,68             -16,66                -20,90               80,77                 55,12
                  Flybensin                                                          696,25                 0,00        -22,00               -3,06              -3,00          -3,90            -4,92              -3,03                 -6,04
                  Naturgass US Henry Hub                                                 2,90               2,90          -0,35            -10,77               -9,09            0,00           -6,75            -14,71                 28,32
                  Fyringsolje                                                          2  22,4             220,4           1,97               0,89              -0,90            -2,9             -9,1               -4,2                  -5,1          2  74,0                   1  93,4
                  Metaller
                  Aluminium 3m                                                         2 748              2 748             -51              -1,80               1,42             4,7              5,4                7,7                   6,3             2 808                 2 300
                  Nikkel                                                             15 280             15 280            -212               -1,37              -0,99             0,9             -0,1               -0,3                -12,9            17 885                13 865
                  Kobber                                                             10 518             10 518            -350               -3,22              -1,84             5,0              8,4              20,0                    8,2           11 000                  8 105
                  Gull                                                                 4 055              4 018               37              0,92               2,36            11,3            20,8               54,5                  52,6              4 060                 2 537
                  Shipping
                  WS AG - Japan, 250 dwt                                                    93                93              15            19,35              12,12               19               76               131                     54                108                     38
                  WS AG - USG, 250 dwt                                                      50                50               5            11,11                5,26              11               67                 82                    43                  60                    28
                  Baltic dry index                                                     1 936              1 936            13,0               0,68               1,84               -9              16                 94                      7            2 266                    715
                  Kilde: Bloomberg, DNB Carnegie
                  Renter og valuta                                                      Siste              I går         Endr.                                   1W               1M              3M                 YTD                  12M             52W H                  52W L
                  Norge - Nibor 1m                                                     4,060             4,060         -0,010                                    0,00          -0,14           -0,24               -0,55                -0,59                 4,66                  4,04
                  Norge - Nibor 3m                                                     4,140             4,140          0,000                                    0,00          -0,09           -0,20               -0,54                -0,57                 4,72                  4,13
                  USA - Libor 3m                                                       4,854             4,855         -0,001                                  -0,08           -0,42           -0,73               -0,74                -0,80                    na                    na
                  Euro - Euribor 3m                                                    2,009             2,009         -0,016                                  -0,01           -0,02            0,01               -0,71                -1,18                 3,22                  0,00
                  Norge 10 år stat                                                     4,053             4,053         -0,054                                  -0,01            0,13            0,14                0,17                  0,46                4,23                  3,47
                  USA 10 år stat                                                       4,032             4,032          0,000                                  -0,12           -0,03           -0,38               -0,54                -0,07                 4,81                  3,86
                  Euro 10 år stat                                                      2,644             2,644         -0,059                                  -0,05           -0,01           -0,06                0,28                  0,39                2,94                  2,03
                  Tyskland 10 år stat                                                  2,644             2,644         -0,059                                  -0,05           -0,01           -0,06                0,28                  0,39                2,94                  2,03
                  Japan 10 år stat                                                     1,688             1,688         -0,008                                    0,03           0,12            0,19                0,59                  0,73                1,71                  0,92
                  UK 10 år stat                                                        4,675             4,675         -0,070                                  -0,02            0,04            0,08                0,11                  0,47                4,92                  4,05
                  Valuta
                  EUR/USD                                                              1,162             1,162          0,000                                -0,009          -0,014          -0,005               0,127                 0,071               1,192                 1,018
                  USD/JPY                                                              152,0             151,2          0,770                                      1,6            4,6             4,2                -5,2                   2,2             158,9                 139,9
                  GBP/USD                                                              1,335             1,336         -0,001                                -0,013          -0,025          -0,007               0,084                 0,029               1,379                 1,210
                  USD/NOK                                                            10,097            10,121          -0,025                                  0,175          0,270          -0,046              -1,290                -0,702             11,531                  9,736
                  EUR/NOK                                                            11,731            11,755          -0,024                                  0,108          0,174          -0,110              -0,055                -0,048             12,222                11,254
                  GBP/NOK                                                            13,481            13,517          -0,035                                  0,095          0,118          -0,139              -0,762                -0,620             14,371                13,299
                  Kilde: Bloomberg, DNB Carnegie                                                                                                                                                                                                                                             
                                                                                                                                                                                                                                                                                                                                 3 
              DNB Carnegie | 13 oktober 2025 
               
               US Selskaper - vinnere/tapere
              DOW 30                               Kurs                Endring                     NASDAQ                       Kurs                Endring                      S&P500                   Kurs                Endring
              Alle                                 siste     1 dag      1 mnd           1 år       Topp                         siste     1 dag      1 mnd           1 år        Topp                     siste     1 dag      1 mnd           1 år
              McDonald's Corp                     297,01       1,1 %       -2,7 %      -2,6 %      PepsiCo Inc                 150,08       3,7 %       4,6 %     -14,1 %        PepsiCo Inc             150,08       3,7 %       4,6 %     -14,1 %
              Coca-Cola Co/The                     67,04       1,0 %       0,0 %       -3,6 %      O'Reilly Automotive Inc     102,15       2,4 %       -5,0 %     29,0 %        MarketAxess Holdings In1c77,40       3,0 %      -4,0 %     -36,2 %
              Walmart Inc                         101,84       0,1 %       -1,6 %     27,1 %       T-Mobile US Inc             228,79       1,1 %       -5,3 %      7,4 %        AutoZone Inc           4075,31       2,7 %      -5,7 %      30,2 %
              Sherwin-Williams Co/The             332,81       -0,1 %      -7,6 %    -12,2 %       Thomson Reuters Corp        151,42       0,9 %     -12,5 %           na       O'Reilly Automotive Inc 102,15       2,4 %      -5,0 %      29,0 %
              Johnson & Johnson                   190,72       -0,2 %      7,1 %      18,1 %       Exelon Corp                  47,07       0,9 %       8,5 %      18,4 %        Philip Morris Internationa1l6 I0n,47 2,3 %      -3,4 %      33,6 %
              Home Depot Inc/The                  375,75       -0,5 %    -11,1 %       -8,8 %      Monster Beverage Corp        69,62       0,9 %       7,6 %      35,7 %        Southern Co/The          98,29       2,2 %       6,5 %      10,5 %
              Procter & Gamble Co/The             149,69       -0,6 %      -5,2 %    -12,5 %       Verisk Analytics Inc        243,06       0,7 %       -7,3 %      -9,4 %       Duke Energy Corp        127,02       1,9 %       4,2 %      11,3 %
              Visa Inc                            343,65       -1,0 %      1,2 %      23,7 %       Mondelez International Inc   61,45       0,7 %       -0,9 %    -13,0 %        Campbell's Company/The30,39          1,7 %      -8,5 %     -35,9 %
              Salesforce Inc                      241,68       -1,5 %      -0,4 %    -16,1 %       Mondelez International Inc   61,45       0,7 %       -0,9 %    -13,0 %        Cboe Global Markets Inc244,71        1,6 %       4,5 %      18,8 %
              JPMorgan Chase & Co                 300,89       -1,5 %      -2,0 %     35,4 %       Gilead Sciences Inc         117,18       0,4 %       2,3 %      37,9 %        Consolidated Edison Inc102,39        1,6 %       5,0 %       0,1 %
              Travelers Cos Inc/The               270,12       -1,6 %      -3,2 %     14,2 %       Coca-Cola Europacific Partne8r7s,90      0,3 %       -2,0 %     12,8 %        Republic Services Inc   225,16       1,6 %      -1,5 %      10,1 %
              Walt Disney Co/The                  109,19       -1,6 %      -5,8 %     16,0 %       Paychex Inc                 125,55       0,3 %       -7,1 %      -9,6 %       CVS Health Corp          77,90       1,5 %       3,9 %      16,9 %
              Honeywell International Inc         200,91       -1,6 %      -5,0 %      -7,0 %      American Electric Power Co1 I1n7c,04     0,1 %       6,9 %      19,1 %        Jack Henry & Associates1 5In1c,54    1,5 %      -5,4 %     -17,4 %
              Merck & Co Inc                       85,99       -1,7 %      3,8 %     -21,6 %       Electronic Arts Inc         200,02       0,0 %      16,0 %      39,6 %        Quest Diagnostics Inc 184,07         1,4 %       0,6 %      23,8 %
              Amgen Inc                           290,13       -1,8 %      5,0 %     -11,6 %
              Chevron Corp                        148,90       -1,8 %      -5,2 %      -1,7 %      Bunn                         siste     1 dag      1 mnd           1 år        Bunn                     siste     1 dag      1 mnd           1 år
              Caterpillar Inc                     491,30       -1,8 %     13,9 %      22,2 %       Synopsys Inc                438,92       -9,4 %      3,2 %     -18,7 %        Synopsys Inc            438,92       -9,4 %      3,2 %     -18,7 %
              Goldman Sachs Group Inc/The         764,36       -2,0 %      -2,0 %     48,0 %       ARM Holdings PLC            154,81       -9,3 %      2,8 %       2,2 %        Mosaic Co/The            30,35       -9,2 %     -9,8 %      16,0 %
              Microsoft Corp                      510,96       -2,2 %      0,2 %      22,7 %       ON Semiconductor Corp        45,74       -8,5 %      -5,2 %    -35,0 %        SolarEdge Technologies 3In5c,06      -9,2 %     21,0 %      80,2 %
              Verizon Communications Inc           39,85       -2,4 %      -9,4 %      -7,3 %      Microchip Technology Inc     60,41       -8,3 %      -6,6 %    -22,5 %        Teradyne Inc            132,08       -9,0 %     17,7 %       0,1 %
              Boeing Co/The                       210,73       -2,4 %      -2,4 %     39,5 %       Shopify Inc                 151,02       -7,8 %      5,3 %           na       ON Semiconductor Corp 45,74          -8,5 %     -5,2 %     -35,0 %
              American Express Co                 316,26       -2,5 %      -2,8 %     14,5 %       PayPal Holdings Inc          69,84       -7,8 %      4,4 %     -13,3 %        Microchip Technology Inc60,41        -8,3 %     -6,6 %     -22,5 %
              3M Co                               148,75       -2,7 %      -5,8 %     10,4 %       Advanced Micro Devices Inc214,90         -7,7 %     35,5 %      28,0 %        PayPal Holdings Inc      69,84       -7,8 %      4,4 %     -13,3 %
              Cisco Systems Inc                    67,94       -2,9 %      2,1 %      25,2 %       QUALCOMM Inc                153,59       -7,3 %      -5,1 %      -9,6 %       Advanced Micro Devices2 I1n4c,90     -7,7 %     35,5 %      28,0 %
              Apple Inc                           245,27       -3,5 %      4,8 %       7,8 %       NXP Semiconductors NV 205,37             -7,2 %      -6,1 %    -13,7 %        Zebra Technologies Cor2p75,89        -7,7 %    -11,8 %     -26,4 %
              UnitedHealth Group Inc              354,50       -3,6 %      0,6 %     -40,7 %       Lam Research Corp           131,37       -6,8 %     12,3 %      58,5 %        Block Inc                74,67       -7,6 %      2,5 %       7,1 %
              International Business Machine      277,82       -3,6 %      9,6 %      19,1 %       KLA Corp                    982,75       -6,7 %      1,9 %      22,3 %        Monolithic Power System90s 4In,4c4   -7,6 %      8,4 %      -3,6 %
              NIKE Inc                             65,22       -4,2 %    -10,7 %     -20,6 %       GLOBALFOUNDRIES Inc          32,96       -6,7 %      4,1 %     -19,3 %        Qorvo Inc                83,24       -7,6 %     -4,1 %     -18,3 %
              NVIDIA Corp                         183,16       -4,9 %      3,0 %      35,9 %       Cadence Design Systems In3c27,00         -6,2 %      -4,8 %     15,8 %        Stanley Black & Decker In6c4,43      -7,6 %    -16,9 %     -40,3 %
              Amazon.com Inc                      216,37       -5,0 %      -5,2 %     14,6 %       MercadoLibre Inc           2133,67       -6,2 %      -8,8 %      2,0 %        QUALCOMM Inc            153,59       -7,3 %     -5,1 %      -9,6 %
              Kilde: Bloomberg / DNB Carnegie                                                                                                                                                                                                         
               
              INDEKSUTVIKLING P
 SEKTORNIV
                                                                                                          
              Sektor USA                             1 dag       1 mnd.      3 mnd.          1 år    hittil i år  est. P/E     Sektor MSCI Europe                              1 dag      1 mnd.       3 mnd.          1 år    hittil i år  est. P/E
              Drikkevarer                             1,7%         1,8%        0,1%       -10,2%        0,4%          19,6     Eiendomsselskaper                                0,7%         0,9%       -1,3%      -10,5%        -0,6%         16,1
              Matvarer                                0,2%        -0,8%        -1,6%      -14,6%        -4,9%         16,6     Drikkevarer, mat og tobakk                       0,4%        -0,5%       -2,2%        -3,7%        2,5%         15,5
              Kraft                                   -0,3%        8,2%       10,9%        13,4%       20,6%          20,6     Forsyningsselskaper                              0,4%         5,6%        4,0%       14,1%        20,9%         14,1
              Husholdningsartikler                    -0,4%       -5,4%        -6,4%      -14,6%      -11,8%          20,0     Mat- og apotekhandel                             0,3%         3,3%        5,7%       11,8%        10,3%         14,2
              Bioteknologi                            -0,6%        4,3%        7,0%         0,4%       15,4%          18,0     Media                                            0,3%        -2,2%       -6,1%         5,1%        7,5%         28,3
              Forsikring                              -0,8%       -0,4%        1,7%        -0,6%        3,1%          13,5     Husholdningsvarer og personlige produkter 0,1%               -3,0%        0,8%        -7,0%       -2,2%         18,8
              Eiendom                                 -1,1%       -3,1%        -2,2%       -7,4%        -0,9%         19,2     Telekommunikasjon og tjenester                   0,0%        -2,6%        0,1%       10,8%        12,8%         17,2
              Hotell og restaurant                    -1,1%       -4,3%        -7,4%        4,1%        0,9%          24,7     Kommersielle tjenester og leveranser            -0,4%        -2,4%      -11,0%      -12,4%       -11,6%         21,8
              Papir- og skogprodukter                 -1,4%       -6,8%        -7,8%      -26,2%      -24,1%          21,9     Forsikring                                      -0,4%         2,0%        3,3%       20,5%        20,3%         13,0
              Diversifiserte telekomtjenester         -1,6%      -11,0%        -4,2%        5,7%        6,5%          10,2     Transport                                       -0,6%        -3,0%       -5,8%        -1,6%        0,5%         14,5
              Farmasi                                 -1,6%        6,3%        6,8%        -7,4%        4,9%          16,0     IT utstyr                                       -0,9%         6,9%        8,7%       14,1%         6,9%         20,0
              Kjemikalier                             -1,7%       -7,5%        -7,6%      -14,4%        -2,7%         24,1     Hotell-, underholdnings- og restaurantvirksom-0h,e9t%        -2,2%       -2,8%        -5,0%       -9,9%         20,7
              Helseartikler                           -1,8%       -3,5%        -4,0%        0,2%        2,0%          24,4     Banker                                          -1,0%        -1,5%       10,4%       49,2%        43,0%           9,8
              Industrielle konglomerater              -2,0%       -5,3%      -11,2%        -1,0%        -2,5%         18,7     Finansieringsselskaper                          -1,0%         0,4%        0,0%         9,1%        6,1%         15,3
              Maskiner                                -2,2%        0,3%        1,3%         3,6%        8,4%          23,1     Legemiddelindustri og bioteknologi              -1,3%         6,5%        7,9%        -9,4%        1,5%         15,5
              Media                                   -2,3%       -5,8%      -17,2%       -23,0%      -18,6%           8,5     Kapitalvarer                                    -1,5%         2,3%        6,9%       29,0%        28,8%         25,3
              Bank                                    -2,4%       -4,2%        1,5%        23,6%       15,7%          13,1     Materialer                                      -1,8%        -0,8%       -0,9%        -6,9%        1,5%         18,9
              Bildeler                                -2,4%       -2,5%       16,5%        10,7%       27,9%          10,5     Biler og komponenter                            -2,1%        -6,0%       -8,3%      -12,4%       -10,7%         15,2
              Kommunikasjonsutstyr                    -2,4%        3,4%       11,9%        26,3%       18,9%          23,8     Helsevern - utstyr og tjenester                 -2,1%        -1,0%        2,7%        -3,5%       -0,6%         23,9
              Programvare                             -2,6%        0,2%        2,4%        21,2%       17,9%          37,1     Forbruksvarer og klær                           -2,2%         5,9%        1,7%        -8,8%       -9,4%         28,1
              Olje og gass                            -2,6%       -2,6%        -4,4%       -8,0%        0,4%          16,7     Detaljhandel                                    -2,4%         5,6%       12,3%       13,1%        19,6%         20,4
              Metall                                  -2,6%        0,3%       10,1%        10,1%       47,0%          17,6     Programvare og tjenester                        -2,7%         3,7%      -10,8%         3,6%       -5,3%         32,0
              Bygg og anlegg                          -2,7%        8,4%        8,0%        34,0%       31,1%          33,5     Energi                                          -2,8%        -0,6%       -0,7%        -4,9%        1,8%           9,9
              Elektrisk utstyr                        -3,3%       -3,1%        2,6%        31,3%       24,5%          33,6
              Luftfart                                -3,5%       -5,5%        0,1%        22,3%        -3,6%         11,1
              Datamaskiner og tilbehør                -3,5%        5,0%       16,6%         8,7%        -0,1%         30,5
              Informasjonsteknologi                   -4,0%        2,1%        9,4%        22,9%       19,7%          34,1
              Elektronisk utstyr og instrumenter      -4,2%        0,1%       15,3%        41,0%       39,5%          27,4
              Fritidsutstyr                           -4,9%       -9,5%        -5,9%       -1,6%       26,9%          14,6
              Energi og relatert utstyr               -5,3%       -6,3%        -4,3%      -15,1%        -8,6%         13,3
              Kilde: Bloomberg, DNB Carnegie                                                                                   Kilde: Bloomberg, DNB Carnegie                                                                                         
              GULL ETC (NOK) OSLO VS GULLPRIS SPOT (USD) 
              2 400                                                                                                                               43 000
                                                                                                                                                  41 000
              2 200                                                                                                                               39 000
                                                                                                                                                  37 000
              2 000                                                                                                                               35 000
                                                                                                                                                  33 000
              1 800                                                                                                                               31 000
              1 600                                                                                                                               29 000
                                                                                                                                                  27 000
              1 400                                                                                                                               25 000
                                   COGLD (NOK, venstre)                                   GULLPRIS (SPOT NOK, høyre)                                           
               
                                                                                                                                                                                                                                                                      4 
         DNB Carnegie | 13 oktober 2025 
          
         12-M
NEDERS FORWARD P/E - HISTORISKE MULTIPLER – OBX OG OMX 
          
          OSLO – OBX INDEKSEN                                                                   STOCKHOLM – OMX INDEKSEN 
          35x                                                                          30x
          30x                                                                          25x
          25x                                                                          20x
          20x
          15x                                                                          15x
          10x                                                                          10x
           5x                                                                           5x
                                         P/E     Median                                                              P/E      Median
          3,0x                                                                         3,0x
          2,5x                                                                         2,5x
          2,0x                                                                         2,0x
          1,5x                                                                         1,5x
          1,0x                                                                         1,0x
          0,5x                                                                         0,5x
          0,0x                                                                         0,0x
                                         P/B     Median                                                              P/B      Median
          16x                                                                          25x
          14x                                                                          20x
          12x
          10x                                                                          15x
           8x
           6x                                                                          10x
           4x                                                                           5x
           2x
           0x                                                                           0x
                                      EV/EBITDA      Median                                                       EV/EBITDA      Median
                                                                                                                                                                 
         Kilde: Bloomberg / DNB Carnegie 
          
          
          
          
          
          
          
          
          
          
          
          
          
          
                                                                                                                                                                           5 
              DNB Carnegie | 13 oktober 2025 
               
              RENTER, P/E OG OLJEPRIS VS S&P500 OG OBX 
               
              S&P500 INDEKSEN                                                                                                          OSLO – OBX INDEKSEN 
              8000                                                                                                   8,0           6                                                                                                     6,0
              7000                                                                                                   7,0           5                                                                                                     5,0
              6000                                                                                                   6,0
                                                                                                                                   4                                                                                                     4,0
              5000                                                                                                   5,0
              4000                                                                                                   4,0           3                                                                                                     3,0
              3000                                                                                                   3,0           2                                                                                                     2,0
              2000                                                                                                   2,0
                                                                                                                                   1                                                                                                     1,0
              1000                                                                                                   1,0
                  0                                                                                                  0,0           0                                                                                                     0,0
                     7   8  9  0   1  2  3  4   5  6  7   8  9  0  0   2  3  4   5  6  7  8   9  0  1   2  3  4   5
                     9   9  9  0   0  0  0  0   0  0  0   0  0  1  1   1  1  1   1  1  1  1   1  2  2   2  2  2   2
                     9   9  9  0   0  0  0  0   0  0  0   0  0  0  0   0  0  0   0  0  0  0   0  0  0   0  0  0   0
                     1   1  1  2   2  2  2  2   2  2  2   2  2  2  2   2  2  2   2  2  2  2   2  2  2   2  2  2   2                                               NO 10Y Interest (%)          US10Y Interest (%)
                                                     SPX Index         US10Y Interest (%)
               45x                                                                                                     8,0        1800                                                                                                    160
               40x                                                                                                     7,0        1600                                                                                                    140
               35x                                                                                                     6,0        1400                                                                                                    120
               30x                                                                                                                1200
                                                                                                                       5,0                                                                                                                100
               25x                                                                                                                1000
                                                                                                                       4,0                                                                                                                80
               20x                                                                                                                 800
                                                                                                                       3,0                                                                                                                60
               15x                                                                                                                 600
               10x                                                                                                     2,0         400                                                                                                    40
                5x                                                                                                     1,0         200                                                                                                    20
                0x                                                                                                     0,0            0                                                                                                   0
                                                 Long term hist. PE          US10Y Interest (%)                                                                         OBX Index                Brent Oil (USD)
               8x                                                                                                     30,0         30x                                                                                                     6,0
               7x
                                                                                                                      25,0         25x                                                                                                     5,0
               6x
                                                                                                                      20,0         20x                                                                                                     4,0
               5x
               4x                                                                                                     15,0         15x                                                                                                     3,0
               3x                                                                                                                  10x                                                                                                     2,0
                                                                                                                      10,0
               2x
                                                                                                                      5,0           5x                                                                                                     1,0
               1x
               0x                                                                                                     0,0           0x                                                                                                     0,0
                                                US10Y Interest (%)            Best fwd P/E Ratio                                                                     Best fwd P/E Ratio          NO 10Y Interest (%)
               6,0                                                                                                     4,0      10,0                                                                                                    10,0
                                                                                                                       3,5        9,0                                                                                                   9,0
               5,0                                                                                                                8,0                                                                                                   8,0
                                                                                                                       3,0
               4,0                                                                                                                7,0                                                                                                   7,0
                                                                                                                       2,5        6,0                                                                                                   6,0
               3,0                                                                                                     2,0        5,0                                                                                                   5,0
                                                                                                                       1,5        4,0                                                                                                   4,0
               2,0                                                                                                                3,0                                                                                                   3,0
                                                                                                                       1,0
               1,0                                                                                                                2,0                                                                                                   2,0
                                                                                                                       0,5        1,0                                                                                                   1,0
               0,0                                                                                                     0,0        0,0                                                                                                   0,0
                                            SPX Index dividend yield       SPX Index dividend yield                                                            OBX Index dividend yield         NO 10Y Interest rate                               
              Kilde: Bloomberg /DNB Carnegie 
               
                                                                                                                                                                                                                                                                       6 
          DNB Carnegie | 13 oktober 2025 
           
          ETF / ETP                                                                            Endring i %
                                  Navn                                       Kurs        1 dg        5 dg      1 mnd     Valuta   Verdi (gjennomsnitt)
          Aksjer / Indekser                                                                                                              (siste 5 dager)
          Forbruksvarer           XLP                                       78,10       0,1 %       0,1 %      -2,8 %     USD            1 191 761 152
          Forsyningstjenester     XLU                                       90,20      -0,4 %       1,5 %       5,5 %     USD              957 563 008
          FTSE 100                ISF                                      917,60      -0,8 %      -0,6 %       1,6 %     GBp            1 984 584 000
          S&P Euro 350            IEV                                       65,02      -1,1 %      -2,7 %       0,4 %     USD                28 416 896
          Bioteknologi            IBB                                      149,95      -1,4 %      -0,7 %       6,4 %     USD              241 395 248
          CAC-40                  CAC                                       79,98      -1,6 %      -2,0 %       1,4 %     EUR                 3 181 146
          AEX-Nederland           IAEX                                   8178,00       -1,6 %      -2,1 %       4,3 %     GBp                72 132 730
          DAX                     DAXEX                                    200,25      -1,8 %      -0,8 %       1,9 %     EUR                 3 223 785
          DJIA                    DIA                                      454,87      -1,9 %      -2,7 %      -1,0 %     USD            2 152 012 544
          Pacific ex-Japan        EPP                                       50,54      -2,1 %      -3,4 %      -3,5 %     USD                15 355 356
          Finansielle tjenester   XLF                                       52,16      -2,2 %      -2,9 %      -3,0 %     USD            1 901 636 864
          Industri                XLI                                      149,90      -2,2 %      -2,9 %      -1,1 %     USD            1 600 363 904
          Latin-America 40        ILF                                       27,22      -2,5 %      -4,1 %      -2,6 %     USD                51 188 136
          TecDax                  TDXPEX                                    32,11      -2,5 %      -2,3 %       2,5 %     EUR                    74 938
          S&P 500                 SPY                                      653,02      -2,7 %      -2,4 %      -0,7 %     USD           46 333 005 824
          Dow Jones Total markeStPTM                                        78,97      -2,7 %      -2,5 %      -0,9 %     USD                38 934 752
          S&P Midcap 400          MDY                                      577,77      -2,8 %      -3,8 %      -3,8 %     USD              423 072 064
          Russell 2000 Growth IWO                                          317,33      -2,9 %      -2,5 %       1,4 %     USD              112 608 872
          Energi                  XLE                                       85,22      -2,9 %      -4,2 %      -3,8 %     USD            1 342 267 008
          Brasil                  EWZ                                       28,79      -3,0 %      -5,1 %      -4,1 %     USD              787 672 320
          Russell 2000            IWM                                      237,79      -3,0 %      -3,3 %      -0,2 %     USD            8 461 438 464
          Nasdaq 100              QQQ                                      589,50      -3,5 %      -2,3 %       0,5 %     USD           28 143 298 560
          Emerging Markets        EEM                                       51,94      -3,7 %      -4,2 %      -0,6 %     USD            1 280 158 464
          Japan                   EWJ                                       78,36      -3,9 %      -4,2 %      -3,0 %     USD              478 346 816
          Teknologi USA           XLK                                      278,39      -4,1 %      -2,2 %       2,8 %     USD            2 117 182 592
          Hong Kong               EWH                                       20,66      -4,2 %      -4,2 %      -5,7 %     USD                75 441 208
          Oil Service             OIH                                      242,45      -5,7 %      -7,7 %      -5,9 %     USD              107 125 712
          Olje / Energi
          Naturgass               UNG                                       12,33      -3,2 %      -5,5 %      -1,4 %     USD              122 410 072
          Fyringsolje             HEAT                                      23,46      -3,5 %      -1,4 %      -3,5 %     USD                     5 274
          Brent-olje              BNO                                       28,49      -3,8 %      -2,7 %      -5,3 %     USD                17 208 474
          Bensin                  UGAS                                      50,46      -3,8 %      -1,3 %      -5,8 %     USD                    16 374
          WTI-Oil                 USO                                       69,39      -4,3 %      -3,2 %      -5,3 %     USD              378 708 384
          WTI-olje                CRUD                                       8,99      -4,4 %      -2,9 %      -6,2 %     USD                 1 657 812
          WTI-olje                CRUDP                                      7,73      -5,0 %      -2,3 %      -5,4 %     EUR                   208 001
          Metaller
          Sølv                    SLV                                       45,43       1,6 %       4,4 %      18,5 %     USD            1 064 577 088
          Gull                    GLD                                       40,08       0,0 %       3,1 %       9,8 %     USD            4 004 638 976
          Sink                    ZINC                                       9,98      -0,5 %      -0,8 %       2,8 %     USD                    78 801
          Bomull                  COTN                                       2,23      -1,5 %      -2,5 %      -4,2 %     USD                    22 653
          Nikkel                  NICK                                      13,52      -1,5 %      -1,4 %      -1,1 %     USD                    78 202
          Aluminium               ALUM                                       3,60      -1,9 %       1,4 %       2,3 %     USD                   141 667
          Andre råvarer
          Sukker                  SUGA                                      10,53      -0,5 %      -2,1 %      -2,0 %     USD                    33 322
          Kveg                    CATL                                       9,70      -0,7 %       1,9 %       2,2 %     USD                    14 894
          Kaffe                   COFF                                      68,68      -1,8 %      -3,8 %      -5,7 %     USD                   345 545
          Svinekjøtt              HOGS                                      32,37      -2,0 %      -3,7 %      -5,6 %     USD                    13 875
          Råvarer                 DBC                                       22,07      -2,1 %      -1,5 %      -1,3 %     USD                 8 961 778
          Soyabønner              SOYB                                      25,03      -2,2 %      -2,2 %      -3,6 %     USD                    30 338
          Mais                    CORN                                      18,13      -2,4 %      -2,1 %      -2,5 %     USD                    47 739
          Hvete                   WEAT                                      17,10      -2,6 %      -3,5 %      -4,0 %     USD                    94 497
          Råvarekurver
          Edle metaller           AIGP                                      43,09       0,0 %       2,2 %      10,5 %     USD                   129 549
          Buskap                  AIGL                                       3,51      -0,9 %       0,4 %      -0,1 %     USD                     4 088
          Softs (Sukker, Kakao, BAoIGmSull)                                  6,94      -1,3 %      -3,1 %      -4,2 %     USD                    14 683
          Industrimetaller        AIGI                                      16,28      -1,7 %      -0,5 %       4,0 %     USD                   434 323
          Råvarer                 AIGC                                      12,11      -1,9 %      -0,9 %       0,8 %     USD                    26 303
          Landbruk                AIGA                                       5,81      -1,9 %      -2,4 %      -3,8 %     USD                    85 747
          Råvarer (ETN)           GSG                                       22,45      -2,1 %      -1,3 %      -1,4 %     USD                10 252 156
          Korn                    AIGG                                       3,17      -2,3 %      -2,5 %      -3,4 %     USD                     9 596
          Kilde: Bloomberg / DNB Carnegie                                                                                                                 
           
                                                                                                                                                                                       7 
        DNB Carnegie | 13 oktober 2025 
         
         Rapportkalender
                                                                               Konsensus                        DNB
              Dato     Selskap                             Marked           EBITDAe        EPSe      EBITDAe        EPSe    Utbytte
            14-Oct     Telefonaktiebolaget LM Ericsso      Stockholm           9 077        2,48       10 185        1,45   Semi-Anl
            15-Oct     Fastighetsbolaget Emilshus AB       Stockholm             179        0,71           na         na    na
                       ABG Sundal Collier Holding ASA      Oslo                   na         na            na         na    Annual
            16-Oct     Investor AB                         Stockholm               0      13,24            na         na    Semi-Anl
                       Nordea Bank Abp                     Stockholm              na        0,33           na        0,35   Annual
                       Investor AB                         Stockholm               0      13,24            na         na    Semi-Anl
                       ABB Ltd                             Stockholm           1 835        0,68        1 845        0,67   Annual
                       Nordea Bank Abp                     Helsinki               na        0,33           na        0,35   Annual
                       AQ Group AB                         Stockholm             276        1,75          290         na    Annual
                       Carasent AB                         Stockholm              21        0,06           na         na    None
                       Industrivarden AB                   Stockholm          18 209      62,48            na         na    Annual
                       Kinnevik AB                         Stockholm              na         na            na         na    Irreg
                       Kinnevik AB                         Stockholm              na         na            na         na    Irreg
                       Industrivarden AB                   Stockholm          18 209      62,48            na         na    Annual
                       Note AB                             Stockholm             120        2,39           na         na    Irreg
                       OEM International AB                Stockholm             217        1,12           na         na    Annual
            17-Oct     Norion Bank AB                      Stockholm              na        1,82           na        1,52   None
                       TOMRA Systems ASA                   Oslo                   61        0,07           na         na    Annual
                       Autoliv Inc                         Stockholm             348        2,08          341        2,07   Quarter
                       Avanza Bank Holding AB              Stockholm             821        4,19           na        3,82   Annual
                       NP3 Fastigheter AB                  Stockholm             445        5,52           na         na    Quarter
            20-Oct     Sandvik AB                          Stockholm           7 175        3,07        6 969        3,04   Annual
            21-Oct     Var Energi ASA                      Oslo                1 787        0,10        1 942        0,10   Quarter
                       Hexagon Purus ASA                   Oslo                 -120       -0,63         -139       -0,59   None
                       Assa Abloy AB                       Stockholm           7 478        3,79        7 393        3,36   Semi-Anl
                       Ratos AB                            Stockholm           1 021        0,63           na         na    Annual
                       Husqvarna AB                        Stockholm             949        0,07        2 221        2,17   Semi-Anl
                       Husqvarna AB                        Stockholm             949        0,07        2 221        2,17   Semi-Anl
                       Getinge AB                          Stockholm           1 477        2,20        1 415        2,11   Annual
                       Indutrade AB                        Stockholm           1 350        1,77        1 402        1,82   Annual
                       Inwido AB                           Stockholm             390        3,32           na        3,19   Annual
                       Bulten AB                           Stockholm              na         na            na         na    Annual
                       Intea Fastigheter AB                Stockholm             316         na            na         na    Quarter
                       Intea Fastigheter AB                Stockholm             316        0,83           na         na    Irreg
                       HMS Networks AB                     Stockholm             260        2,66          243        2,62   Annual
                       Profilgruppen AB                    Stockholm              na         na            na         na    Annual
                       Ratos AB                            Stockholm           1 021        0,63           na         na    Annual
                       Nordnet AB publ                     Stockholm             966        2,96           na        2,83   Annual
            22-Oct     Nyfosa AB                           Stockholm             587        1,84          572        1,45   Quarter
                       Hermana Holding ASA                 Oslo                   na         na            na         na    None
                       Olvi Oyj                            Helsinki               41        1,24           na        1,30   Semi-Anl
                       Flerie AB                           Stockholm              na         na            na         na    None
                       Midsona AB                          Stockholm              67        0,10           na         na    Irreg
                       BioGaia AB                          Stockholm             105        0,74           na        1,00   Annual
                       Boliden AB                          Stockholm           4 764        6,04        3 439        2,50   Annual
                       Alleima AB                          Stockholm             387        0,47          845        0,80   Annual
                       Borregaard ASA                      Oslo                  482        2,32          537        2,80   Annual
                       Bergman & Beving AB                 Stockholm             189        1,32          177        2,15   Annual
                       MIPS AB                             Stockholm              51        1,24           na         na    Annual
                       Aker BP ASA                         Oslo                2 144        0,59        2 199        0,70   Quarter
                       B3 Consulting Group AB              Stockholm              15        0,21           na         na    Annual
                       HAKI Safety AB                      Stockholm              na         na            na         na    Annual
                       HAKI Safety AB                      Stockholm              na         na            na         na    Semi-Anl
                       Storebrand ASA                      Oslo                   na        2,53           na        2,44   Annual
                       DNB Bank ASA                        Oslo                   na        6,83           na        7,05   Annual
                       Corem Property Group AB             Stockholm             528         na           579        0,05   Quarter    
         
         
         
         
         
         
         
         
         
                                                                                                                                                         8 
          DNB Carnegie | 13 oktober 2025 
           
          UTBYTTEOVERSIKT – ESTIMERT EKS. & UTBETALINGSDATO 2025 
                                                                                                              Forventet
           Selskap                                     Utbytte              Valuta      Utbyttefrekvens   Eks. dato Utbetaling
           Sparebank 1 Østfold Akershus                 20,10                NOK        Annual               27-Mar      3-Apr
           Skue Sparebank                               32,52                NOK        Annual               27-Mar      8-Apr
           Sparebanken Sør                              12,21                NOK        Annual               28-Mar      8-Apr
           Sparebank 1 Østlandet                        10,30                NOK        Annual               28-Mar      4-Apr
           Sparebanken Vest                             8,50                 NOK        Annual               28-Mar      7-Apr
           Sparebank 68 Nord                            12,00                NOK        Annual               28-Mar      7-Apr
           SpareBank 1 Ringerike Hadeland               30,00                NOK        Annual               28-Mar     10-Apr
           Trønderlag Sparebank                         4,80                 NOK        Annual               28-Mar     10-Apr
           Sunndal  Sparebank                           7,00                 NOK        Annual               28-Mar      9-Apr
           Bien Sparebank                               5,35                 NOK        Annual               28-Mar     10-Apr
           Sparebanken Øst                              6,40                 NOK        Annual               28-Mar      8-Apr
           Rogaland Sparebank                           9,50                 NOK        Annual                1-Apr      9-Apr
           Awilco Drilling                              2,06                 USD        Irreg                 1-Apr     11-Apr
           Flekkefjord Sparebank                        4,60                 NOK        Annual                1-Apr      9-Apr
           SpareBank 1 Nordmøre                         8,50                 NOK        Annual                9-Apr     16-Apr
           SpareBank 1 Nord Norge                       8,75                 NOK        Annual                9-Apr     16-Apr
           Sparebanken Møre                             6,25                 NOK        Annual               10-Apr     23-Apr
           Grong Sparebank                              10,50                NOK        Annual               10-Apr     24-Apr
           Storebrand ASA                               4,70                 NOK        Annual               10-Apr     24-Apr
           Sogn Sparebank                               20,00                NOK        Annual               10-Apr     25-Apr
           Jæren Sparebank                              20,00                NOK        Annual               11-Apr     24-Apr
           Morrow Bank                                  0,40                 NOK        Annual               11-Apr     24-Apr
           Instabank                                    0,08                 NOK        Annual               11-Apr     24-Apr
           Multiconsult ASA                             10,00                NOK        Annual               11-Apr     24-Apr
           Borregaard ASA                               4,25                 NOK        Annual               11-Apr     23-Apr
           Stolt-Nielsen Ltd                            1,25                 USD        Semi-Anl             23-Apr      7-May
           Avance Gas Holding Ltd                       0,74                 USD        Irreg                24-Apr      7-May
           Selvaag Bolig ASA                            1,25                 NOK        Semi-Anl             25-Apr      8-May
           Europris ASA                                 3,50                 NOK        Annual               25-Apr      6-May
           ABG Sundal Collier Holding ASA               0,50                 NOK        Annual               25-Apr      6-May
           Kitron ASA                                   0,35                 NOK        Semi-Anl             25-Apr     15-May
           Orkla ASA                                    10,00                NOK        Annual               25-Apr      6-May
           River Tech                                   3,00                 NOK        Irreg                28-Apr     12-May
           Pexip  Holding ASA                           2,50                 NOK        Annual               28-Apr      7-May
           Aker Carbon Capture (2)                      0,98                 NOK        Irreg                28-Apr      7-May
           Magnora ASA                                  0,19                 NOK        Quarter              29-Apr      5-May
           Aker Solutions ASA                           3,30                 NOK        Annual               29-Apr      8-May
           DNB ASA                                      16,75                NOK        Annual               30-Apr      9-May
           Aker ASA                                     26,50                NOK        Annual                2-May     13-May
           Elkem ASA                                    0,30                 NOK        Irreg                 2-May     12-May
           Bakkafrost P/F                               8,44                 DKK        Annual                2-May     21-May
           Wilh Wilhelmsen Holding ASA                  12,00                NOK        Semi-Anl              2-May     15-May
           Elmera Group                                 3,00                 NOK        Annual                2-May     12-May
           Norconsult ASA                               1,70                 NOK        Annual                6-May      0-Jan
           TOMRA Systems ASA                            2,15                 NOK        Annual                7-May     20-May
           Norbit ASA                                   3,00                 NOK        Annual                7-May     16-May
           Gentian Diagnostics                          0,40                 NOK        Annual                7-May     16-May
           Schibsted B-aksje                            2,25                 NOK        Irreg                 8-May     16-May
           Schibsted A-aksje                            2,25                 NOK        Irreg                 8-May     16-May
           Kongsberg Gruppen ASA (1)                    10,00                NOK        Semi-Anl              8-May     27-May
           Veidekke ASA                                 9,00                 NOK        Annual                8-May     21-May
           Bouvet ASA                                   3,00                 NOK        Quarter               8-May     20-May
           Smartoptics                                  0,60                 NOK        Annual                9-May     20-May
           Medistim ASA                                 6,00                 NOK        Annual                9-May     19-May
           Norsk Hydro ASA                              2,25                 NOK        Annual               12-May     20-May
           Kid ASA                                      5,00                 NOK        Semi-Anl             13-May     27-May
           Polaris Media ASA                            20,40                NOK        Annual               14-May     21-May
           Subsea 7 SA (1)                              6,50                 NOK        Semi-Anl             14-May     22-May
           Olav Thon Eiendomsselskap ASA                7,25                 NOK        Annual               15-May     28-May
           AF Gruppen ASA                               5,00                 NOK        Semi-Anl             16-May     21-May
           TGS NOPEC Geophysical Co ASA                 0,16                 USD        Quarter              16-May      2-Jun
           Webstep AS                                   2,30                 NOK        Annual               19-May     30-May
           Arendals Fossekompani A/S                    1,00                 NOK        Quarter              20-May     30-May
           Telenor ASA (1)                              5,00                 NOK        Semi-Anl             22-May      3-Jun
           Baltic Sea Properties                        2,00                 NOK        Annual               23-May     28-May
           B2Impact ASA                                 1,50                 NOK        Annual               23-May      2-Jun
           PetroNor                                     2,20                 NOK        Irreg                23-May     30-May
           Mowi ASA                                     1,70                 NOK        Quarter              23-May      3-Jun
           Bonheur ASA                                  6,75                 NOK        Annual               23-May      3-Jun
           Nykode Therapeutics                          1,00                 NOK        Irreg                27-May     12-Jun
           Leroy Seafood Group ASA                      2,50                 NOK        Annual               28-May      5-Jun
           Borgestad ASA                                0,80                 NOK        Annual               30-May      5-Jun
           Austevoll Seafood ASA                        6,50                 NOK        Annual               30-May     12-Jun
           Yara International ASA                       5,00                 NOK        Annual               30-May     11-Jun
           Jinhui Shipping & Transportati               0,03                 USD        Semi-Anl             30-May     25-Jun  
          Kilder: Selskaper, Newsweb, Bloomberg, Infront, DNB Carnegie                              
           
           
           
           
                                                                                                                                                                                                      9 
          DNB Carnegie | 13 oktober 2025 
           
          UTBYTTEOVERSIKT – ESTIMERT EKS. & UTBETALINGSDATO 2025 
                                                                                                         Forventet
          Selskap                                   Utbytte              Valuta     Utbyttefrekvens   Eks. dato Utbetaling
          Reach Subsea ASA                            0,42                NOK       Annual              30-May     11-Jun
          ABL Group                                   0,45                NOK       Semi-Anl            30-May     16-Jun
          Vistin Pharma ASA                           1,25                NOK       Semi-Anl             4-Jun     12-Jun
          Aker Carbon Capture                         2,86                NOK       Irreg               10-Jun     20-Jun
          Philly Shipyard                             0,86                USD       Irreg               10-Jun     20-Jun
          Horisont Energi AS                          0,50                NOK       Irreg               12-Jun     25-Jun
          Vend Marketplaces ASA                       2,22                NOK       Irreg               16-Jun     24-Jun
          Gyldendal ASA                               3,50                NOK       Annual              18-Jun     27-Jun
          Salmar ASA                                 22,00                NOK       Annual              19-Jun      2-Jul
          Public Property Invest (1)                  0,10                NOK       Quarter               1-Jul     9-Jul
          Solstad Maritime                            0,08                USD       Quarter              16-Jul    22-Jul
          Protector Forsikring ASA                    2,00                NOK       Irreg                16-Jul    24-Jul
          Aker BP ASA                                 0,63                USD       Quarter              18-Jul    28-Jul
          Bluenord                                   19,49                NOK       Irreg                28-Jul     6-Aug
          Norwegian Air Shuttle ASA                   0,90                NOK       Irreg               12-Aug    20-Aug
          Archer Ltd                                  0,62                NOK       Quarter             18-Aug    26-Aug
          Moreld                                      0,42                NOK       Quarter             18-Aug    26-Aug
          Vår Energi                                  1,22                NOK       Quarter             18-Aug    26-Aug
          Equinor ASA (Q1 25)                         0,37                NOK       Quarter             18-Aug    29-Aug
          Okeanis Eco Tankers                         0,70                USD       Quarter             21-Aug     5-Sep
          Odfjell SE                                  4,93                NOK       Semi-annual         25-Aug     2-Sep
          Wallenius Wilhelmsen ASA                    1,10                USD       Semi-Anl            26-Aug    16-Sep
          Klaveness Combination Carriers              0,05                USD       Quarter             26-Aug    10-Sep
          DOF Group                                   0,30                NOK       Quarter             27-Aug     4-Sep
          Eidesvik Offshore ASA                       0,30                NOK       Annual              28-Aug     5-Sep
          DNO ASA                                     0,38                NOK       Quarter             28-Aug     8-Sep
          Panoro Energy ASA                           0,71                NOK       Quarter             28-Aug     8-Sep
          Rana Gruber                                 0,66                NOK       Quarter             29-Aug    10-Sep
          Odfjell Technology                          1,52                NOK       Quarter             29-Aug    11-Sep
          SATS ASA                                    0,63                NOK       Annual               1-Sep     4-Sep
          Hoegh Autoliners  ASA                       7,31                NOK       Quarter              1-Sep     9-Sep
          Stainless Tankers                           0,34                USD       Quarter              1-Sep     5-Sep
          Paratus Energy                              0,22                USD       Quarter              2-Sep    16-Sep
          Hafnia Ltd                                  0,12                USD       Quarter              3-Sep    15-Sep
          Odfjell Drilling Ltd                        0,18                USD       Quarter              3-Sep    17-Sep
          BW LPG                                      0,22                USD       Quarter              4-Sep    18-Sep
          StandardCoin                                5,00                NOK       Irreg                5-Sep    15-Sep
          Frontline                                   0,36                USD       Quarter             11-Sep    24-Sep
          Spir Group                                  2,44                NOK       Irreg               12-Sep    23-Sep
          TietoEVRY Oyj (2)                           0,75                EUR       Semi-Anl            22-Sep     20-Oct
          MPC Container Ships AS                      0,05                USD       Quarter             22-Sep    26-Sep
          SED Energy                                  0,06                USD       Quarter             29-Sep      3-Oct
          Pioneer Property                            2,50                NOK       Quarter             30-Sep     10-Oct
          CMB.TECH                                    0,05                USD       Quarter              1-Oct      9-Oct
          Public Property Invest (2)                  0,10                NOK       Quarter              1-Oct      9-Oct
          Deep Value Driller                          0.25                NOK       Monthly              9-Oct     14-Oct
          Kongsberg Gruppen ASA (2)                   2,40                NOK       Irreg                9-Oct     23-Oct
          Aker Carbon Capture                        0.137                NOK       Annual              13-Oct     17-Oct
          Noram Drilling                              0,03                USD       Monthly             16-Oct     24-Oct
          2020 Bulkers                                0,19                USD       Monthly             16-Oct     24-Oct
          Telenor ASA (2)                             4,60                NOK       Semi-Anl            16-Oct     28-Oct
          Elopak (2)                                  0,05                EUR       Sem-Annual          16-Oct     27-Oct
          Elopak (1)                                  0,03                EUR       Sem-Annual          16-Oct     27-Oct
          Kilder: Selskaper, Newsweb, Bloomberg, Infront, DNB Carnegie                                                    
           
           
           
           
           
           
           
           
           
           
           
           
           
                                                                                                                                                                                    10 
           DNB Carnegie | 13 oktober 2025 
            
           DNB CARNEGIE ANBEFALINGER OG ESTIMATER 
            DNB CARNEGIE KJØPSANBEFALINGER OG OPPSIDE TIL KURSM
L                                                     ANBEFALINGER OG NEDSIDE I FORHOLD TIL KURSM
L
                                                                                                                                                                                                   
                  Cinclus Pharma                                                                                            -55,0 %                                    NEL
                      BrainCool                                                   171,6 %                                                    -28,3 %                   AF Gruppen
                      Truecaller                                           147,0 %                                                            -26,9 %                  Norsk Hydro
                       BioInvent                                        137,2 %                                                                 -24,7 %                Equinor
                       Alvotech                                    119,0 %                                                                       -22,7 %               Elmera Group
                       Pandora                             93,5 %                                                                                   -18,2 %            Kongsberg Gruppen
                Elliptic Laboratories                     88,1 %
                     Storskogen                          85,8 %                                                                                        -14,0 %         Telenor
                        Hemnet                          83,9 %                                                                                          -12,0 %        Volvo
               Egetis Therapeutics                      82,5 %                                                                                          -11,9 %        A.P. Møller - Mærsk
                         Xvivo                          81,7 %                                                                                           -10,7 %       Fabege
            Surgical Science Sweden                    79,4 %                                                                                            -10,4 %       Komplett
              Detection Technology                    74,2 %                                                                                             -10,3 %       Vend
                         Kambi                        74,1 %                                                                                              -9,4 %       TGS
                       Sdiptech                      72,9 %                                                                                                -9,0 %      Tomra
              Hexagon Composites                     71,1 %                                                                                                 -7,0 %     Wallenstam
                        Instalco                    69,2 %                                                                                                   -5,5 %    Veidekke
           Green Landscaping Group                  68,2 %                                                                                                     -3,1 %  Orkla
                        Vitrolife                   67,9 %                                                                                                     -2,7 %  Kone
                   Vicore Pharma                    67,5 %                                                                                                             0,0 %
                        Cadeler                    66,4 %
                    Norske Skog                    65,2 %                                                                                                              0,0 %
                    Bonesupport                   63,8 %                                                                                                               0,0 %
                 Salmon Evolution                 63,5 %                                                                                                               0,0 %
                 Ventura Offshore                 63,3 %                                                                                                               0,0 %
                       Qt Group                   60,8 %                                                                                                               0,0 %
                         Agilyx                  60,0 %                                                                                                                0,0 %
                         Cyviz                   59,3 %                                                                                                                0,0 %
                     Link Mobility               58,5 %                                                                                                                0,0 %
                   Sea1 Offshore                 58,4 %                                                                                                                0,0 %
                             0%    20%   40%  60%   80% 100% 120% 140% 160% 180% 200%             -100%  -90%  -80%   -70%  -60%   -50%  -40%   -30%   -20%  -10%   0%                 
           ESTIMERT UTBYTTE – DIREKTEAVKASTNING 2025E                SELSKAP     ANBEFALING 
                                                                                                                                    BlueNord                      Hold
                             35%                                                                                                    Sea1 Offshore                  Buy
                             30%                                                                                                    Höegh Autoliners ASA          Hold
                                                                                                                                    Paratus Energy                 Buy
                             25%                                                                                                    NorAm Drilling                Hold
                                                                                                                                    Wallenius Wilhelmsen ASA Hold
                             20%                                                                                                    BW LPG                        Hold
                             15%                                                                                                    Vår Energi                    Hold
                                                                                                                                    Solstad Maritime               Buy
                             10%                                                                                                    Mandatum                       Buy
                              5%                                                                                                    Panoro Energy                  Buy
                                                                                                                                    MPC Container Ships ASA        Sell
                              0%                                                                                                    SFL Corporation Ltd           Hold
                                                                                                                                    Flex LNG                       Buy
                                                                                                                                    Dorian LPG                    Hold
                                                                                                                                    Aker Solutions                 Sell
                                                                                                                                                                                    
           Kilde: DNB Carnegie, FactSet, Bloomberg 
            
            
            
            
            
            
            
            
                                                                                                                                                                                                               11 
           DNB Carnegie | 13 oktober 2025 
            
           UKESPORTEFØLJE ANBEFALTE AKSJER  
            Selskap                                  Dato inn        Kurs inn      Utbytte            Kurs        %Uke       Avkast. %          % YTD           Anbefaling      Kursmål
            DOF Group                                 29. sep.           101,7                           97         -3,2        -5,0                                Kjøp           130
            Hafnia                                     5. mai.            50,3           1,0             60         -4,7        20,5                                Kjøp            73
            Frontline                                  8. sep.           227,8                          233          2,9         2,1                                Kjøp           285
            Odfjell Drilling                           21. jul.           71,9           1,8             78         -2,0        11,5                                Kjøp           100
            Mowi                                      14. apr.           188,0           1,7            221          3,2        18,5                                Kjøp           230
            SATS                                       8. sep.            37,4                           39          6,6         5,0                                Kjøp            43
            Nordic Semiconductor                      18. aug.           166,0                          165          2,5        -0,9                                Kjøp           200
            Gjensidige                                 8. sep.           277,6                          289          0,6         4,2                                Hold           280
            Yara                                        6. okt.          367,9                          375          1,9         1,9                                Kjøp           450
            Endring portefølje                                                                                       0,9                         32,6
            Endring OSEBX Indeks                        6. jan.       1 457,0                      1650,86          -0,6                         13,4
            *Endringer i ukesporteføljen gjøres hver mandag og offenliggjøres før børsen åpner. Ved bytte av aksjer benyttes gjennomsnittlige kurser for de
            første timene av ukens handel. Vår ukentlige rapport "Anbefalte Aksjer", med gjennomgang av porteføljen, sendes ut mandag etter at kursene 
            er fastsatt. Avkastningen i tabellen over er basert på sluttkurser fra dagen før og er således en midlertidig beregning.                                                         
            
           FORETRUKNE AKSJER, ENKELTSEKTORER – FRA START 2025 
            Sektor                        Selskap                                 Dato inn      Kurs anb.      Utbytte            Kurs                   Avkastn. %                      Anbefaling      Kursmål
            Sjømat                        Salmar                                     8. jan.         529,6                       570,0                     7,6                               Kjøp           550
                                          Mowi                                       8. jan.         195,3          5,15         221,0                     15,8                              Kjøp           230
                                          Salmon Evolution                           8. jan.            6,6                         5,2                   -20,7                              Kjøp           8,5
            IT / Teknologi                HMS Networks                             10. jan.          411,8                       443,0                     7,6                               Kjøp           575
                                          Nokia                                    10. jan.             4,4          0,1            4,5                    5,5                               Kjøp           4,7
                                          Truecaller                               10. jan.           51,7           1,7          38,5                    -22,4                              Kjøp           95
                                          Yubico                                   13. jan.          219,6                       119,1                    -45,8                              Hold           158
            Energi / Shipping             Subsea 7                                   8. jan.         169,9          13,0         205,6                     28,7                              Kjøp           220
                                          Odfjell Drilling                           8. jan.          56,8           4,7          78,3                     46,1                              Kjøp           100
                                          Vår Energi                               10. jan.           38,3           3,7          33,2                     -3,7                              Hold           31
            Finans                        Nordea                                     8. jan.         125,8          10,3         154,2                     30,8                              Kjøp           182
                                          Storebrand                                 8. jan.         123,5           4,7         157,7                     31,5                              Kjøp           170
                                          Protector                                10. jan.          294,7           9,0         489,0                     69,0                              Kjøp           560
                                          Sparebank1 SMN                           10. jan.          172,4          12,5         193,0                     19,2                              Kjøp           210
                                          Svenska Handelsbanken                    17. jan.          121,6          15,0         124,0                     14,3                              Kjøp           145
            Forbruker                     Scandic Hotels                             8. jan.          66,5           2,6          87,3                     35,2                              Kjøp           115
                                          Sats                                     10. jan.           25,1          0,63          39,3                     58,9                              Kjøp           43
                                          Essity                                   10. jan.          295,3          8,25         251,9                    -11,9                              Hold           275
                                          Kesko                                    10. jan.           17,7          0,93          18,3                     8,1                               Hold          20,5
            Entrepenør / Rådgivning Norconsult                                       8. jan.          43,1           1,7          47,7                     14,4                              Kjøp           50
                                          Skanska                                  10. jan.          231,1           8,0         265,0                     18,1                              Hold           240
            Eiendom                       Castellum                                10. jan.          113,5           1,2         107,6                     -4,1                              Hold           110
            Helse                         Embla                                      8. jan.          36,4                        31,9                    -12,4                              Hold          35,5
                                          ChemoMetec                               10. jan.          544,5                       678,5                     24,6                              Kjøp           690
            Industri                      Securitas                                  8. jan.         134,5           4,5         139,2                     6,8                               Kjøp           165
                                          Alfa Laval                               10. jan.          470,5           8,5         448,4                     -2,9                              Kjøp           500
                                          Huhtamaki                                17. jan.           34,2           1,1          28,4                    -13,8                              Kjøp           39
            Råvarer                       Yara                                       8. jan.         306,6           5,0         374,8                     23,9                              Kjøp           450
                                          Borregaard                               10. jan.          184,1           4,3         191,0                     6,0                               Kjøp           230
                                          Kilde: DNB Carnegie, Infront, Bloomberg                                                                                                                                     
            
           DNB CARNEGIE «MOVERS» - 6-M
NEDERS PORTEFØLJE 
            Sektor / tema                 Selskap                                 Dato inn      Kurs anb.      Utbytte            Kurs                   Avkastn. %                      Anbefaling      Kursmål
            Defensive                     Demant                                  17. sep.           237,9                       227,8                     -4,2                              Kjøp           330
                                          Nordea                                  17. sep.           150,5                       154,2                     2,4                               Kjøp           182
                                          Novo Nordisk                            17. sep.           364,3                       377,0                     3,5                               Kjøp           500
            Industri / infrastruktur      ABB                                     17. sep.           652,3                       692,0                     6,1                               Kjøp           730
                                          Alfa Laval                              17. sep.           430,3                       448,4                     4,2                               Kjøp           500
                                          Sweco                                   17. sep.           165,0                       158,1                     -4,2                              Kjøp           210
            Verdsettelse / triggere       Frontline                               17. sep.           234,1                       232,7                     -0,6                              Kjøp           285
                                          Mowi                                    17. sep.           217,5                       221,0                     1,6                               Kjøp           230
            Lav US eksponering            Balder                                  17. sep.            67,2                        67,0                     -0,4                              Kjøp           80
                                          Royal Unibrew                           17. sep.           484,4                       487,0                     0,5                               Kjøp           650
                                          Gjennomsnitt                                                                                                     0,9
                                          VINX Benchmark                                             591,6                       602,0                     0,0                                                        
            
            
            
            
                                                                                                                                                                                                                   12 
         DNB Carnegie | 13 oktober 2025 
          
          
         AKSJEKURSER OG RELEVANTE MARKEDSPRISER (I NOK), SISTE 2 
R 
                           80                                                    40 000                700                                                    5 000
                           70                                                    35 000                600                                                    4 500
                           60                                                    30 000                                                                       4 000
                                                                                                       500                                                    3 500
                           50                                                    25 000                                                                       3 000
                                                                                                       400
                        K  40                                                    20 000            K                                                          2 500
                        O                                                                          O   300                                                    2 000
                        N  30                                                    15 000            N
                           20                                                    10 000                200                                                    1 500
                                                                                                                                                              1 000
                           10                                                    5 000                 100                                                    500
                            0                                                    0                       0                                                    0
                             okt des feb apr jun aug okt des feb apr jun aug okt                          okt des feb apr jun aug okt des feb apr jun aug okt
                                            NHY         ALUM LME (NOK)                                                     YAR         CAN (NOK)
                         350                                                    1 200                  400                                                    1 200
                         300                                                    1 000                  350                                                    1 000
                         250                                                                           300
                                                                                800                    250                                                    800
                         200
                      K                                                         600                 K  200                                                    600
                      O  150                                                                        O
                      N                                                                             N  150
                         100                                                    400                                                                           400
                                                                                                       100
                          50                                                    200                     50                                                    200
                           0                                                    0                        0                                                    0
                             okt des feb apr jun aug okt des feb apr jun aug okt                           okt des feb apr jun aug okt des feb apr jun aug okt
                                          Aker BP         BRENT (NOK)                                                    EQNR          BRENT (NOK)
                          180                                                   50 000                  450
                          160                                                   45 000                  400                                                   5 000
                          140                                                   40 000                  350
                                                                                35 000                                                                        4 000
                          120                                                                           300
                          100                                                   30 000                  250
                                                                                25 000                                                                        3 000
                       K   80                                                                       K   200
                       O                                                        20 000              O
                       N                                                                            N                                                         2 000
                           60                                                   15 000                  150
                           40                                                   10 000                  100                                                   1 000
                           20                                                   5 000                    50
                            0                                                   0                         0                                                   0
                              okt des feb apr jun aug okt des feb apr jun aug okt                          okt des feb apr jun aug okt des feb apr jun aug okt
                                         GOGL          Baltic Dry Index (NOK)                                           EQNR          Naturgass (NOK)
                          400                                                    160,0                 100                                                    2 400
                          350                                                    140,0                  90                                                    2 200
                          300                                                    120,0                                                                        2 000
                                                                                                        80                                                    1 800
                          250                                                    100,0                  70
                                                                                                                                                              1 600
                       K  200                                                    80,0               K                                                         1 400
                       O                                                                            O   60
                       N  150                                                    60,0               N
                                                                                                        50                                                    1 200
                          100                                                    40,0                                                                         1 000
                           50                                                    20,0                   40                                                    800
                            0                                                    0,0                    30                                                    600
                             okt des feb apr jun aug okt des feb apr jun aug                              okt des feb apr jun aug okt des feb apr jun aug okt
                                             MOWI          Laksepriser                                                   RANA         Iron ore (NOK)
                                                                                                                                                                               
          
          
          
          
          
          
                                                                                                                                                                             13 
            DNB Carnegie | 13 oktober 2025 
             
             
            DNB CARNEGIE - ANBEFALINGER OG ESTIMATER  
             
             Selskap                            Ticker                Anbefaling        Valuta               Kurs      Kursmål            Estimert EPS                        Estimert P/E               Estimert EV/EBITDA
                                                                                                                                          2025           2026           2025             2026            2025            2026
             2020 Bulkers                       2020 NO                   Hold           NOK                  137        138,0             2,03           2,01          11,2x              6,7x           9,1x            6,3x
             A.P. Møller - Mærsk                MAERSKB DC                Sell           DKK              12 025        10 600        -228,77         -243,35           11,0x             -8,2x           3,1x           12,0x
             ABB                                ABB SS                     Buy           SEK               692,0         730,0             2,84           3,12          26,9x            24,1x           18,4x           16,3x
             AcadeMedia                         ACAD SS                    Buy           SEK                 97,0        115,0           11,72          12,37             9,0x             8,1x           4,7x            4,2x
             Acast                              ACAST SS                   Buy           SEK                 19,6          25,0            0,48           0,58         -59,1x            41,2x           30,4x           17,9x
             AddLife                            ALIFB SS                  Hold           SEK               183,3         190,0             4,18           4,56          25,7x            22,7x           16,0x           14,5x
             Addnode Group                      ANODB SS                  Hold           SEK               107,4         125,0             3,33           4,20          27,2x            24,5x           16,4x           14,9x
             Addtech                            ADDTB SS                   Buy           SEK               300,0         380,0             8,75           9,73          30,8x            27,8x           21,5x           19,5x
             Admicom                            ADMCM FH                   Buy           EUR                 46,8          60,0            1,57           2,37          24,3x            18,8x           18,6x           13,5x
             AF Gruppen                         AFG NO                    Sell           NOK               174,4         125,0             9,67         10,19           19,7x            18,0x            8,5x            7,7x
             Africa Energy                      AEC SS                    Hold           SEK                   0,9           4,3           0,00                      -232,2x             13,9x           11,3x            9,5x
             AFRY                               AFRY SS                    Buy           SEK               166,8         240,0           13,49          16,88           13,7x            10,8x            9,0x            7,5x
             Agilyx                             AGLX NO                    Buy           NOK                 22,5          36,0           -0,10           0,07         -14,5x           -22,8x          -40,2x          -63,7x
             Airthings                          AIRX NO               Not Rated          NOK                   0,1                         0,01           0,01          18,4x              1,5x          -2,2x           -1,1x
             Aker ASA                           AKER NO               Not Rated          NOK               737,0                                                                                                                
             Aker BioMarine                     AKBM NO                   Hold           NOK                 87,4          75,0            0,20           0,31          70,0x            42,7x           19,5x           15,2x
             Aker BP                            AKRBP NO                  Hold           NOK               255,9         240,0             1,75           2,25          25,6x            14,4x            2,5x            3,3x
             Aker Solutions                     AKSO NO                   Sell           NOK                 27,6          29,0            3,40           2,09            5,2x             8,1x           1,4x            3,0x
             Akva Group                         AKVA NO                    Buy           NOK                 94,6        122,0             5,00           7,58          26,5x            18,9x            9,3x            7,5x
             Alfa Laval                         ALFA SS                    Buy           SEK               448,4         500,0           21,94          22,84           22,2x            20,4x           14,4x           13,2x
             Alimak                             ALIG SS                    Buy           SEK               152,0         178,0             7,75           8,77          18,9x            16,8x           12,3x           11,0x
             ALK-Abello                         ALKB DC                   Hold           DKK               213,2         182,0             6,02           7,05          40,8x            35,4x           25,5x           21,8x
             Alleima                            ALLEI SS                  Hold           SEK                 73,2          70,0            5,25           5,83          15,1x            13,9x            8,3x            6,3x
             Alligo                             ALLIGOB SS                 Buy           SEK               111,6         160,0           10,91          12,69           14,4x            10,2x            6,8x            5,5x
             ALM Equity                         ALM SS                Not Rated          SEK                 50,4                         -3,50          -1,88           -2,4x            -4,5x         -84,3x         160,3x
             Alm. Brand                         ALMB DC                    Buy           DKK                 18,2          20,0            0,98           1,08          17,1x            15,5x                                  
             Alma Media                         ALMA FH                    Buy           EUR                 14,7          15,2            0,76           0,84          20,9x            19,4x           13,4x           12,4x
             Alvotech                           ALVO US                    Buy           USD                   8,0         17,5            0,72           1,13          21,7x            11,1x           14,6x            9,9x
             Alzinova                           ALZ SS                Not Rated          SEK                   1,7                        -0,62          -0,69           -5,1x            -2,8x          -1,8x           -0,6x
             Ambea                              AMBEA SS                   Buy           SEK               126,6         150,0             9,76         10,72           12,4x            10,9x            8,0x            7,4x
             Ambu                               AMBUB DC                   Buy           DKK               103,1         143,0             2,86           3,79          44,9x            36,9x           28,0x           23,0x
             Amplifon                           AMP IM                    Hold           EUR                 14,8          21,6            0,71           0,91          19,4x            16,8x            8,9x            8,2x
             Andfjord Salmon                    ANDF NO                    Buy           NOK                 31,6          40,0           -1,40           0,74         -24,6x           -22,6x          -90,8x         159,6x
             Angler Gaming                      ANGL SS               Not Rated          SEK                   3,0                         0,09           0,10            4,5x             3,0x           3,0x            1,6x
             Anora Group                        ANORA FH                  Hold           EUR                   3,0           3,2           0,37           0,41            6,5x             5,7x           4,6x            4,1x
             Apotea                             APOTEA SS                 Hold           SEK                 89,0          86,0            2,95           3,57          37,2x            30,2x           19,2x           14,8x
             AQ Group                           AQ SS                     Hold           SEK               174,8         195,0             8,54           9,33          21,3x            19,5x           13,4x           12,0x
             Archer                             ARCH NO               Not Rated          NOK                 22,4                          0,54           0,66          30,1x              4,1x           4,1x            3,5x
             Arcoma                             ARCOMA SS             Not Rated          SEK                   9,2                         0,74           0,87          14,3x            12,5x            5,2x            4,1x
             Arctic Bioscience                  ABS NO                Not Rated          NOK                   3,4                         0,25                          -3,0x           13,5x           -5,6x           12,0x
             Arctic Fish                        AFISH NO                   Buy           NOK                 42,0          45,0            0,10           0,31           -6,5x           36,4x         171,5x            10,4x
             Arise                              ARISE SS              Not Rated          SEK                 32,5                          3,27           8,02          33,7x              9,9x           8,4x            6,4x
             Arjo                               ARJOB SS                   Buy           SEK                 30,9          45,0            2,56           3,06          13,1x            11,2x            6,2x            5,6x
             Arlandastad Group                  AGROUP SS             Not Rated          SEK                 31,0                          5,63           1,12         -87,8x              5,5x         -60,1x      -1586,1x
             Ascelia Pharma                     ACE SS                Not Rated          SEK                   3,0                        -0,09           0,16            8,8x          -33,4x            5,8x          -22,8x
             Asker                              ASKER SS                   Buy           SEK                 84,5        105,0             2,38           2,71          32,5x            27,1x           18,6x           16,8x
             Asmodee                            ASMDEE SS                  Buy           SEK               119,4         145,0             0,50           0,55          16,3x            13,8x           10,8x            9,3x
             Assa Abloy                         ASSAB SS                  Hold           SEK               330,9         345,0           15,35          17,06           23,4x            21,6x           14,2x           13,3x
             AstraZeneca                        AZN SS                     Buy           SEK              1621,0        1725,0             7,69           9,00          18,7x            16,7x           14,0x           12,2x
             Atea                               ATEA NO                    Buy           NOK               143,8         170,0           10,36          11,91           16,6x            13,9x            6,9x            6,1x
             Atlantic Sapphire                  ASA NO                Not Rated          NOK                   8,0                        -0,90           0,03           -1,0x            -0,9x          -2,7x          -10,9x
             Atlas Copco                        ATCOA SS                   Buy           SEK               164,7         180,0             6,23           6,83          29,8x            26,4x           18,2x           16,2x
             Atrium Ljungberg                   ATRLJB SS                 Hold           SEK                 31,9          32,0            1,58           1,62          16,1x            16,3x           22,8x           22,5x
             Attendo                            ATT SS                     Buy           SEK                 69,0          77,0            5,14           6,21          12,8x            10,9x            7,1x            6,8x
             Austevoll Seafood                  AUSS NO                    Buy           NOK                 95,7        123,0           11,10          12,17           14,8x              8,6x           8,1x            4,9x
             Autoliv                            ALIV SS                   Hold           SEK              1112,0        1185,0           11,80          13,58           12,3x              9,9x           6,8x            6,1x
             AutoStore                          AUTO NO                    Buy           NOK                   9,8         14,0            0,03           0,04          27,1x            18,4x           17,4x           12,7x
             Avanza                             AZA SS                     Buy           SEK               367,4         380,0           15,30          17,47           22,3x            24,0x                                  
             Axactor                            ACR NO                    Hold           NOK                   7,4           8,9           0,08           0,08            5,3x             7,9x          -0,2x           -0,5x
             Axfood                             AXFO SS                   Hold           SEK               284,7         290,0           13,44          14,52           24,5x            21,2x            9,0x            8,3x
             B2 Impact                          B2I NO                     Buy           NOK                 17,6          18,0            1,62           1,90            9,9x           10,9x            8,9x            9,5x
             Bactiguard                         BACTIB SS             Not Rated          SEK                 19,4                          0,40           1,01      -4947,6x             28,9x           24,5x           14,3x
             Bakkafrost                         BAKKA NO                   Buy           NOK               475,6         520,0           18,90          26,10           41,7x            16,1x           14,7x            8,3x
             Balco                              BALCO SS                   Buy           SEK                 24,2          31,0            1,44           3,76          53,4x            13,0x           11,9x            7,8x
             Kilde: DNB Carnegie, FactSet, Bloomberg                                                                                                                                                                                  
             
             
             
             
             
             
             
                                                                                                                                                                                                                                            14 
            DNB Carnegie | 13 oktober 2025 
             
             
             
            DNB CARNEGIE - ANBEFALINGER OG ESTIMATER  
             
             Selskap                         Ticker                Anbefaling       Valuta              Kurs     Kursmål                 Estimert EPS                    Estimert P/E             Estimert EV/EBITDA
                                                                                                                                   2025           2026          2025             2026          2025            2026
             Balder                          BALDB SS                  Buy           SEK                  67         80,0           4,54           4,75         12,7x           12,1x          18,9x          18,0x
             Bang & Olufsen                  BO DC                    Hold           DKK                12,0         13,0          -0,18           0,58        -28,3x          -21,5x          13,8x          31,8x
             Bavarian Nordic                 BAVA DC                   Buy           DKK              234,1         244,0           9,47         10,37          10,8x           24,7x            5,7x         10,0x
             Beijer Alma                     BEIAB SS                  Buy           SEK                246         295,0         11,95          13,15          21,1x           18,8x          12,4x          11,1x
             Beijer Ref                      BEIJB SS                  Buy           SEK              148,5         180,0           5,50           6,23         28,6x           25,7x          17,5x          16,2x
             BerGenBio                       BGBIO NO              Not Rated         NOK              1,182                         0,00           0,00          -0,4x                          -0,1x                
             Bergman & Beving                BERGB SS              Not Rated         SEK              316,5                         9,34         10,44          39,6x           33,9x          14,5x          13,4x
             Besqab                          BESQAB SS             Not Rated         SEK                21,3                        4,07           5,73         22,9x             6,6x         15,3x            6,6x
             Betsson                         BETSB SS                 Hold           SEK              146,9         200,0           1,75           1,92           9,0x            7,6x           4,8x           3,9x
             BEWI                            BEWI NO               Not Rated         NOK              18,02                         0,06           0,15        -18,0x           26,6x          12,2x            9,5x
             Beyond Frames                   BEYOND SS             Not Rated         SEK                10,2                        0,77           1,44       -125,5x           13,2x            6,0x           3,1x
             BHG                             BHG SS                    Buy           SEK                28,2         33,0           1,40           1,74         22,7x           15,3x          10,0x            8,1x
             BICO                            BICO SS                  Hold           SEK                21,7         35,0          -1,38          -0,74          -6,2x          15,0x          54,4x          12,2x
             Bilia                           BILIA SS                  Buy           SEK             113,30         152,0           9,49         10,19          14,1x           11,9x            6,1x           5,7x
             Billerud                        BILL SS                   Buy           SEK                80,5        108,0           6,68           7,33         21,4x           12,0x            5,6x           4,6x
             BioArctic                       BIOAB SS                  Buy           SEK              291,0         330,0           2,96         16,38          24,4x           98,2x          21,0x          82,2x
             BioGaia                         BIOGB SS                  Buy           SEK              106,4         130,0           4,17           4,91         33,4x           25,5x          23,3x          17,9x
             Björn Borg                      BORG SS               Not Rated         SEK                62,3                        4,31           4,47         17,3x           14,4x          10,8x            8,8x
             BlueNord                        BNOR NO                  Hold           NOK              426,5         500,0           6,41           5,00         10,3x             6,6x           4,2x           2,9x
             Bokusgruppen                    BOKUS SS              Not Rated         SEK                68,2                        4,72           5,14         15,6x           14,4x            4,3x           4,1x
             Boliden                         BOL SS                    Buy           SEK                403         405,0         38,21          42,47          17,4x           10,5x            7,1x           5,4x
             Bonava                          BONAVB SS             Not Rated         SEK              10,94                                                     11,7x                          15,7x                 
             Bonesupport                     BONEX SS                  Buy           SEK              256,4         420,0           5,51           8,35         98,6x           46,5x          65,8x          33,7x
             Bonheur                         BONHR NO                 Hold           NOK              221,5         250,0         23,01          26,02            6,6x            9,6x           3,2x           2,7x
             Boozt                           BOOZT SS                 Hold           SEK                97,3         90,0           4,66           5,09         19,2x           17,6x            8,0x           7,0x
             Borr Drilling                   BORR US                   Buy           USD                 2,5           2,8         -0,07          -0,05         12,6x          -36,8x            5,0x           6,2x
             Borregaard                      BRG NO                    Buy           NOK              191,0         230,0         12,62          13,40          18,3x           15,1x          10,3x            8,9x
             BrainCool                       BRAIN SS                  Buy           SEK                    1          2,2         -0,01           0,03          -7,8x         -58,1x           -8,2x       -280,8x
             Bravida                         BRAV SS                   Buy           SEK                92,8        110,0           6,98           7,62         15,2x           13,3x            8,9x           7,7x
             BTS Group                       BTSB SS               Not Rated         SEK                185                       11,28          12,78          14,1x           12,4x            8,6x           7,4x
             Bufab                           BUFAB SS                  Buy           SEK                  96        105,0           3,95           4,55         26,6x           22,3x          17,0x          15,2x
             BW Energy                       BWE NO                    Buy           NOK              49,15          45,0           0,20           1,04         14,4x           24,6x            4,9x           5,0x
             BW LPG                          BWLPG NO                 Hold           NOK              131,3         133,0           2,07           1,07           7,0x            6,3x           4,4x           4,3x
             BW Offshore                     BWO NO                   Hold           NOK                37,1         40,0           0,65           0,70         13,6x           13,0x            2,3x           1,3x
             Byggmax                         BMAX SS                  Hold           SEK                  56         63,0           4,71           5,25         13,8x           11,3x            5,8x           5,1x
             Cadeler                         CADLR NO                  Buy           NOK                54,1         90,0           0,79           1,49           6,3x            5,8x           7,2x           5,5x
             CAG Group                       CAG SS                Not Rated         SEK              115,0                         8,48           9,12         14,2x           12,2x            7,7x           6,8x
             Calviks                         CALVIK SS             Not Rated         SEK                35,5                        6,43           7,37           8,6x            5,5x           4,8x           3,7x
             Cambi                           CAMBI NO                  Buy           NOK                19,5         25,0           0,97           1,97         18,9x           20,0x          14,6x          12,8x
             Camurus                         CAMX SS                   Buy           SEK              689,0         780,0         30,34          39,59          53,5x           34,0x          39,5x          22,1x
             Canatu Oyj                      CANATU FH                Hold           EUR                8,38           9,3          0,11           0,08        -31,3x           88,4x         -22,4x          52,9x
             Cantargia                       CANTA SS                 Hold           SEK              2,515            5,0         -2,20          -0,76          -2,1x           -1,1x          -1,6x          -1,9x
             Carasent                        CARA SS               Not Rated         SEK                25,9                        0,62           0,90       106,2x            35,6x          22,1x          13,5x
             Carlsberg                       CARLB DC                  Buy           DKK              757,4         890,0         61,83          68,67          12,8x           11,7x            8,8x           8,3x
             Castellum                       CAST SS                  Hold           SEK              107,6         110,0           7,80           8,11         13,0x           12,3x          16,2x          15,7x
             Catella                         CATB SS                  Hold           SEK              30,85          33,0           4,05           5,11         34,8x             8,1x         13,0x            6,1x
             Catena                          CATE SS                   Buy           SEK              436,2         525,0         22,76          23,64          17,3x           15,4x          20,7x          18,9x
             cBrain                          CBRAIN DC                Hold           DKK              193,8         195,0           5,20           7,12         61,6x           39,6x          43,3x          28,8x
             CellaVision                     CEVI SS                   Buy           SEK              177,2         235,0           7,80           8,96         26,1x           22,7x          16,4x          14,4x
             Checkin.com                     CHECK SS              Not Rated         SEK                5,42                        0,06           0,19          -9,7x          93,7x            8,2x           3,4x
             ChemoMetec                      CHEMM DC                  Buy           DKK              678,5         690,0         13,32          16,94          70,7x           51,8x          49,0x          36,9x
             Paxman                          PAX SS                Not Rated         SEK                67,6                        2,14           3,69      2065,7x            31,6x          34,4x          16,5x
             Cinclus Pharma                  CINPHA SS                 Buy           SEK                16,5         75,0          -8,69        -11,79           -2,4x           -1,9x          -1,3x           0,0x
             Cint                            CINT SS                  Hold           SEK                 5,9         11,1          -0,01                       -32,2x          -85,5x            6,3x           5,1x
             Circio                          CRNA NO               Not Rated         NOK                 1,3                                                     -0,4x                          -0,7x                
             Citycon                         CTY1S FH                 Hold           EUR                 3,2           3,5          0,34           0,36           7,7x            6,9x         12,9x          12,7x
             Clas Ohlson                     CLASB SS                  Buy           SEK              351,8         400,0         17,70          18,01          20,7x           19,9x          10,3x            9,6x
             Clemondo Group                  CLEM SS               Not Rated         SEK                 9,8                        0,99           1,20         19,0x             9,9x           6,5x           4,2x
             Cloudberry Clean Energy CLOUD NO                         Hold           NOK                13,6         14,0           0,46           0,29         56,0x           29,6x          22,5x          19,3x
             CMB.TECH                        CMBT US                  Hold           USD              9,105            8,9          1,99           2,32         23,2x             4,6x           9,3x           5,5x
             Coloplast                       COLOB DC                 Hold           DKK              565,6         655,0         25,05          27,98          30,4x           21,2x          16,9x          15,7x
             Cool Company                    CLCO NO                  Hold           NOK                95,7         96,0           1,18           1,43         11,9x             8,0x           8,0x           6,8x
             Coor                            COOR SS                   Buy           SEK                48,2         62,0           4,46           4,99         13,4x           10,3x            7,1x           6,1x
             Corem                           COREB SS                 Hold           SEK                 4,0           4,5          0,45           0,47         15,1x           15,2x          14,9x          16,1x
             Crayon                          CRAYN NO                 Hold           NOK                144         112,0           8,52         10,93          18,5x           14,4x            8,9x           6,9x
             CTEK                            CTEK SS                   Buy           SEK                12,7         20,0           0,97           1,32         19,1x           11,4x            7,5x           5,8x
             Cyviz                           CYVIZ NO                  Buy           NOK                36,4         58,0           4,70           6,17         12,2x             7,7x           5,8x           3,8x
             Danske Bank                     DANSKE DC                 Buy           DKK              276,3         270,0         26,50          27,36          10,3x           10,4x                                
             Demant Group                    DEMANT DC                 Buy           DKK              227,8         330,0         13,44          15,26          18,3x           15,3x          12,0x          10,0x
             Kilde: DNB Carnegie, FactSet, Bloomberg                                                                                                                                                                       
             
             
             
             
                                                                                                                                                                                                                                 15 
            DNB Carnegie | 13 oktober 2025 
             
             
             
            DNB CARNEGIE - ANBEFALINGER OG ESTIMATER 
             
              Selskap                         Ticker                Anbefaling       Valuta              Kurs     Kursmål                  Estimert EPS                   Estimert P/E             Estimert EV/EBITDA
                                                                                                                                    2025           2026          2025             2026          2025            2026
              Detection Technology            DETEC FH                  Buy           EUR                  10         17,0           0,66           0,79         20,6x            14,7x           9,6x           7,1x
              Devyser                         DVYSR SS                  Buy           SEK              137,2         160,0           3,23           5,32        790,6x            42,4x         60,4x          24,1x
              DFDS                            DFDS DC                  Hold           DKK                  92        110,0           8,22         16,84         -40,9x            11,2x           5,9x           5,1x
              DHT Holdings                    DHT US                    Buy           USD              11,47          14,3           1,65           2,04         11,0x             7,0x           7,2x           5,5x
              Diamyd Medical                  DMYDB SS              Not Rated         SEK              10,82                         0,47           0,32          -7,7x           23,2x          -7,1x         13,6x
              Digia                           DIGIA FH                  Buy           EUR                6,14           8,4          0,57           0,61         12,5x            10,8x           7,7x           6,6x
              DNB                             DNB NO                Not Rated         NOK                 276                      26,42          27,74          10,1x            10,5x                               
              DNO                             DNO NO                   Hold           NOK              14,54          14,0           0,29           0,28         10,8x             5,0x           2,5x           1,7x
              DOF                             DOFG NO                   Buy           NOK              96,65         130,0           1,66           1,88           6,6x            5,8x           4,5x           4,2x
              Dolphin Drilling                DDRIL NO              Not Rated         NOK             0,0098                                                                                                          
              Dometic                         DOM SS                    Buy           SEK                48,0         60,0           3,36           4,56         19,9x            14,3x           8,7x           8,1x
              Dorian LPG                      LPG US                   Hold           USD                26,4         26,0           4,21           3,16         10,2x             5,9x           7,7x           5,0x
              DSV                             DSV DC                    Buy           DKK             1296,5       2040,0          59,40          84,79          23,2x            17,1x         13,7x          10,4x
              Duell Corporation               DUELL FH                 Hold           EUR                  4,2          4,5          0,01           0,31           8,2x            7,1x           6,9x           6,6x
              Dustin                          DUST SS                  Hold           SEK              2,062            2,1          0,04           0,11        -36,9x            23,0x           9,5x           7,0x
              Dynavox Group                   DYVOX SS                  Buy           SEK              105,3         140,0           3,34           4,31         40,7x            29,2x         20,1x          15,7x
              eEducation Albert               ALBERT SS             Not Rated         SEK                  4,1                      -1,54          -1,00          -3,2x           -5,4x        -11,9x          16,3x
              Eezy                            EEZY FH                  Hold           EUR                0,84           0,9          0,01           0,11         10,7x             7,0x           7,4x           6,1x
              Egetis Therapeutics             EGTX SS                   Buy           SEK                  5,5        10,0           0,43           0,15          -5,6x           12,7x          -6,8x           9,2x
              Elanders                        ELANB SS              Not Rated         SEK              58,90                         7,52         10,24          15,0x             7,8x           5,5x           5,0x
              Electrolux                      ELUXB SS                 Hold           SEK                52,1         63,0           7,58           9,71         12,5x             6,9x           4,6x           3,9x
              Electrolux Professional         EPROB SS                  Buy           SEK                64,0         75,0           3,57           4,27         22,5x            17,9x         10,9x            9,4x
              Elekta                          EKTAB SS                 Hold           SEK                47,8         55,0           4,23           4,95         11,7x            10,4x           6,4x           5,8x
              Elektroimportøren               ELIMP NO                  Buy           NOK                14,9         17,5           1,34           1,99         22,6x            11,1x           5,9x           4,3x
              Elisa                           ELISA FH                  Buy           EUR                44,5         52,0           2,62           2,68         18,1x            16,9x         10,5x            9,9x
              Elkem                           ELK NO                    Buy           NOK                27,4         30,0           2,23           2,70       -159,4x            12,1x           7,7x           5,8x
              Elliptic Laboratories           ELABS NO                  Buy           NOK                10,1         19,0           1,30           2,00         14,4x             7,8x           8,3x           4,3x
              Elmera Group                    ELMRA NO                  Sell          NOK                32,4         25,0           2,41           2,34         14,8x            12,4x           8,1x           6,7x
              Elopak                          ELO NO                   Hold           NOK                45,2         48,0           0,30           0,35         15,9x            12,7x           7,5x           6,4x
              Embla Medical                   EMBLA DC                 Hold           DKK                31,9         35,5           0,21           0,24         23,3x            20,6x         13,3x          11,7x
              Embracer Group                  EMBRACB SS                Buy           SEK              106,8         105,0           3,38           5,70         29,3x            16,3x           4,4x           3,1x
              Emilshus                        EMILB SS                  Buy           SEK                51,4         57,0           2,97           3,14         20,1x            17,5x         18,1x          15,9x
              Enento Group                    ENENTO FH                 Buy           EUR              15,04          21,9           0,80           0,95         22,3x            18,8x         10,6x            9,8x
              Engcon                          ENGCONB SS               Hold           SEK                72,8         85,0           2,39           2,94         44,2x            30,5x         28,2x          21,4x
              Entra                           ENTRA NO                  Buy           NOK              117,4         135,0           5,44           5,70         16,5x            16,0x         19,6x          19,6x
              Envipco                         ENVIP NO                  Buy           NOK                74,4        100,0           0,44           0,65        454,0x            14,5x         33,6x          10,5x
              Eolus                           EOLUB SS              Not Rated         SEK                41,6                        6,76         13,44            6,8x            6,2x           5,9x           4,8x
              Ependion                        EPEN SS               Not Rated         SEK              119,2                         6,95           8,80         24,3x            17,2x         10,4x            8,3x
              Epiroc                          EPIA SS                  Hold           SEK              210,6         200,0           7,93           9,06         28,6x            26,6x         17,0x          15,8x
              EQL Pharma                      EQL SS                Not Rated         SEK                59,1                        2,63           4,00         31,6x            22,4x         16,8x          13,6x
              EQT                             EQT SS                    Buy           SEK              337,6         370,0           1,00           1,66         27,4x            22,8x         22,6x          19,0x
              Equinor                         EQNR NO                   Sell          NOK              239,0         180,0           2,38           2,40           9,9x            9,1x           2,0x           2,2x
              Ericsson                        ERICB SS                  Buy           SEK                79,3         98,0           5,06           6,23         10,8x            11,8x           4,8x           5,8x
              Essity                          ESSITYB SS               Hold           SEK              251,9         275,0         19,20          20,19          13,7x            12,9x           8,4x           7,9x
              Etteplan                        ETTE FH                  Hold           EUR                10,1         10,5           0,63           0,76         12,1x            11,4x           7,5x           6,7x
              Europris                        EPR NO                    Buy           NOK                  99        110,0           6,62           7,43         18,4x            15,0x           7,8x           6,8x
              Evolution                       EVO SS                    Buy           SEK              714,2       1100,0            5,80           6,63         12,1x            10,8x           8,7x           7,4x
              Ortoma                          ORTB SS               Not Rated         SEK                15,3                       -0,90          -0,19        -47,7x           -17,0x        544,4x          -25,6x
              Fabege                          FABG SS                   Sell          SEK                78,4         70,0           3,82           3,83         17,0x            16,0x         23,9x          23,0x
              Faron Pharmaceuticals           FARON FH              Not Rated         EUR                  2,0                      -0,29          -0,25          -6,7x           -7,0x        -10,3x           -7,7x
              Fasadgruppen                    FG SS                     Buy           SEK                32,0         43,0           4,86           5,44           5,8x            4,5x           8,4x           7,2x
              Fastpartner                     FPAR SS                  Hold           SEK                51,0         55,0           3,89           4,12         13,6x            12,6x         16,4x          16,5x
              Ferroamp                        FERRO SS              Not Rated         SEK              1,855                         0,67                       155,4x             2,8x           2,8x           1,4x
              Fiskars                         FSKRS FH                 Hold           EUR                12,2         13,0           0,81           0,93         14,0x            12,2x         11,1x            8,3x
              Flerie                          FLERIE SS                 Buy           SEK                40,5         60,0                                                                                            
              Flex LNG                        FLNG US                   Buy           USD                24,4         29,2           2,57           3,04         11,9x             9,5x         10,4x            9,2x
              FLSmidth                        FLS DC                   Hold           DKK              476,0         405,0         41,01          31,85          19,5x            16,1x         10,3x            8,5x
              Fortum                          FORTUM FH                Hold           EUR                16,5         14,3           0,88           0,86         17,6x            18,6x         11,3x          12,0x
              Fractal Gaming                  FRACTL SS                Hold           SEK                40,0         43,0           1,65           2,16         33,9x            24,2x         12,7x          10,8x
              Frontline                       FRO NO                    Buy           NOK              232,7         285,0           3,53           3,58         11,4x             6,5x           8,1x           5,9x
              F-Secure                        FSECURE FH               Hold           EUR                  1,6          1,7          0,11           0,15         11,6x            10,8x           8,5x           7,9x
              Gapwaves                        GAPW SS               Not Rated         SEK                28,9                       -0,35           0,29        -33,2x           -83,3x       -165,5x         154,9x
              Garo                            GARO SS                  Hold           SEK                17,4         19,0           1,49           1,93         53,2x            11,7x         11,2x            6,0x
              Genco Shipping & TradingGNK US                           Hold           USD                15,9         16,2           2,04           2,08         31,7x             7,8x           7,5x           4,0x
              Kilde: DNB Carnegie, FactSet, Bloomberg                                                                                                                                                                       
             
             
             
             
             
             
             
                                                                                                                                                                                                                                 16 
            DNB Carnegie | 13 oktober 2025 
             
             
             
            DNB CARNEGIE - ANBEFALINGER OG ESTIMATER 
             
             Selskap                         Ticker                Anbefaling       Valuta              Kurs     Kursmål                 Estimert EPS                    Estimert P/E             Estimert EV/EBITDA
                                                                                                                                   2025           2026          2025             2026          2025            2026
             Genmab                          GMAB DC                  Hold           DKK             2044,0       2300,0            9,36         13,3x          17,8x           33,9x          19,0x          32,3x
             Genova                          GPG SS                   Hold           SEK                38,2         43,0           1,53           1,8x         28,2x           30,6x          23,0x          23,4x
             Gentian Diagnostics             GENT NO                   Buy           NOK                53,0         67,0           2,66           0,0x         32,9x           19,9x          17,6x          11,2x
             Gentoo Media                    G2MNO NO              Not Rated         SEK                 6,6                        0,06           0,1x           3,8x            3,4x           4,9x           3,8x
             Getinge                         GETIB SS                  Buy           SEK              206,6         250,0         11,00          13,0x          18,5x           16,4x          10,3x            9,5x
             Gigante Salmon                  GIGA NO                   Buy           NOK                 8,5         12,7           0,35           1,39       -103,5x           24,3x          68,9x          11,8x
             Gigasun                         GIGA SS               Not Rated         SEK                 2,9                        0,40           0,47        -21,7x             7,4x           9,1x           8,8x
             Gjensidige                      GJF NO                   Hold           NOK              289,2         280,0         15,37          16,16          21,1x           18,8x                                
             GN Group                        GN DC                     Buy           DKK              117,4         148,0           6,40           8,72         21,4x           14,7x          12,6x          10,1x
             Golar LNG                       GLNG US                   Buy           USD                39,3         55,0           0,60          -0,51         26,4x           65,5x          20,7x          22,1x
             Golden Ocean Group              GOGL NO                  Hold           NOK                83,3         82,0           1,63           1,9x         26,0x             5,0x         10,6x            4,7x
             Green Landscaping GroupGREEN SS                           Buy           SEK                52,9         89,0           5,65           6,0x         12,8x             9,4x           5,9x           5,0x
             Grieg Seafood                   GSF NO                Not Rated         NOK                68,4                        3,28           5,0x        -92,0x           20,9x          11,8x            6,5x
             InfraCom                        INFRA SS              Not Rated         SEK                21,8                        1,93           2,2x         13,6x           11,3x            7,6x           6,2x
             Gränges                         GRNG SS                   Buy           SEK              118,4         143,0         11,80          13,5x          12,7x           10,0x            7,1x           5,8x
             Guard Therapeutics              GUARD SS              Not Rated         SEK                22,2                      10,70            0,29          -2,8x            2,1x          -3,3x           0,9x
             Gubra                           GUBRA DC                  Buy           DKK              431,0         550,0           8,29         40,83            4,1x          52,0x            2,7x         46,0x
             H+H International               HH DC                    Hold           DKK                  99         98,0           8,04         10,57         -22,6x           12,3x          12,9x            6,9x
             Sydbank                         SYDB DC                   Buy           DKK                535         570,0         52,05          55,24          10,8x           10,2x                                
             Hafnia                          HAFNI NO                  Buy           NOK                  60         73,0           0,89           0,87           8,9x            6,6x           6,2x           5,1x
             HAKI Safety                     HAKIB SS              Not Rated         SEK                20,4                        2,34           3,0x         15,5x             7,3x           6,1x           4,3x
             Handelsbanken                   SHBA SS                   Buy           SEK              124,0         145,0         11,06          12,44          10,7x           11,2x                                
             Hansa Biopharma                 HNSA SS                  Hold           SEK                38,6         37,0          -4,41          -4,0x          -6,2x           -8,8x          -7,3x        -15,8x
             HANZA                           HANZA SS              Not Rated         SEK              106,4                         7,71           8,82         19,4x           13,8x            9,4x           7,8x
             Harvia                          HARVIA FH                Hold           EUR                35,1         39,0           1,73           2,0x         22,8x           18,6x          15,6x          13,4x
             Haypp                           HAYPP SS                 Hold           SEK              161,8         130,0           5,21           7,21         36,5x           24,9x          20,6x          14,8x
             Hemnet                          HEM SS                    Buy           SEK              220,8         406,0           8,10         10,4x          32,4x           24,4x          25,8x          19,8x
             Hennes & Mauritz                HMB SS                   Hold           SEK              168,3         160,0           8,49           8,76         22,3x           19,8x            8,2x           7,7x
             Hexagon                         HEXAB SS                  Buy           SEK              112,4         125,0           0,38           0,5x         24,7x           22,9x          15,7x          14,7x
             Hexagon Composites              HEX NO                    Buy           NOK                10,5         18,0          -0,91           1,73          -1,9x         -13,0x          82,8x            7,2x
             Hexagon Purus                   HPUR NO               Not Rated         NOK                 2,0                       -1,56          -1,3x          -0,8x           -1,3x          -4,4x        -11,3x
             Hexpol                          HPOLB SS                  Buy           SEK                82,5         97,0           6,50           6,82         14,1x           12,7x            8,7x           8,2x
             Hiab                            HIAB FH                   Buy           EUR                50,0         60,0           2,93           3,4x         18,2x           16,8x          10,1x            9,6x
             Himalaya Shipping               HSHP NO                  Hold           NOK                81,9         77,0           1,42           1,47         16,4x             5,7x         10,2x            7,0x
             HMS Networks                    HMS SS                    Buy           SEK              443,0         575,0         14,59          17,3x          37,4x           29,6x          22,3x          18,7x
             Hoist Finance                   HOFI SS                   Buy           SEK              101,2         120,0         11,36          12,25            9,9x            8,9x                               
             Holmen                          HOLMB SS                 Hold           SEK              342,8         395,0         18,53          18,7x          20,4x           18,5x          11,5x          10,9x
             Hufvudstaden                    HUFVA SS                 Hold           SEK              124,1         130,0           5,03           5,26         22,2x           21,8x          22,4x          21,9x
             Huhtamaki                       HUH1V FH                  Buy           EUR                28,4         39,0           2,70           2,8x         11,3x           10,5x            6,8x           6,4x
             Humana                          HUM SS                    Buy           SEK                41,9         45,0           5,30           6,51           9,0x            7,1x           6,0x           5,5x
             Humble Group                    HUMBLE SS                Hold           SEK                 8,2           9,4          0,56           0,8x         10,3x             8,7x           7,0x           5,9x
             HusCompagniet                   HUSCO DC                  Buy           DKK                46,0         55,0           4,42           6,80         31,5x           10,4x          10,8x            6,1x
             Husqvarna                       HUSQB SS                  Buy           SEK                48,9         57,0           4,23           5,1x         13,3x           11,5x            6,2x           5,6x
             Höegh Autoliners ASA            HAUTO NO                 Hold           NOK                95,1        108,0           2,34           2,28           3,9x            4,0x           3,9x           4,0x
             IAR Systems                     IARB SS               Not Rated         SEK              177,8                         5,34           5,4x         32,8x           33,3x          13,1x          12,6x
             Icelandic Salmon                ISLAX NO                 Hold           NOK                90,4         90,0           0,05           0,26          -8,2x         143,2x         -34,7x          12,9x
             Iconovo                         ICO SS                Not Rated         SEK                 2,1                        0,06           0,6x          -3,0x          33,8x           -4,8x         11,2x
             Idun Industrier                 IDUNB SS              Not Rated         SEK                331                         4,65           5,35         25,0x           23,8x          13,7x          12,5x
             Industrivärden                  INDUC SS                 Hold           SEK              380,5         355,0                                                                               
             Indutrade                       INDT SS                  Hold           SEK              234,0         268,0           8,38           9,28         25,6x           23,0x          16,4x          15,1x
             Cibus                           CIBUS SS                  Buy           SEK              164,5         210,0           0,83           0,9x         15,8x           14,6x          18,9x          17,9x
             Initiator Pharma                INIT SS               Not Rated         SEK                3,23                       -0,32          -0,43          -9,7x           -6,8x          -7,8x          -5,8x
             Instalco                        INSTAL SS                 Buy           SEK                26,6         45,0           2,39           3,0x         11,8x             9,9x           8,2x           6,7x
             Intea                           INTEAB SS                 Buy           SEK                  66         82,0           3,77           3,90         19,2x           16,0x          21,8x          19,4x
             Integrum                        INTEGB SS             Not Rated         SEK                12,3                        0,69           1,22       -104,7x           17,8x          56,8x            7,9x
             International Petroleum CoIPrpCO SS                       Buy           SEK                154         185,0           0,43           1,90       180,2x            37,6x          12,0x            9,5x
             Intrum                          INTRUM SS                Hold           SEK                49,1         64,0           8,29         10,44            5,7x            5,9x           8,8x           7,1x
             Investor                        INVEB SS                  Buy           SEK             303,55         350,0                                                                                            
             INVISIO                         IVSO SS                  Hold           SEK              307,0         375,0           9,17         12,26          68,2x           34,0x          45,9x          23,5x
             Inwido                          INWI SS                   Buy           SEK              179,7         199,0         11,76          13,21          16,1x           14,3x            9,0x           8,4x
             Irisity                         IRIS SS               Not Rated         SEK                 0,1                       -0,94          -0,80          -0,1x           -0,2x          -1,0x          -2,6x
             ISS                             ISS DC                    Buy           DKK              203,2         225,0         19,14          22,48          12,3x           10,6x            8,1x           7,9x
             ITAB Shop Concept               ITAB SS               Not Rated         SEK                17,2                        2,11           2,97         12,6x             7,4x           5,9x           4,6x
             JM                              JM SS                    Hold           SEK                145         140,0           6,08         10,14          49,5x           23,9x          22,7x          16,4x
             John Mattson                    JOMA SS                   Buy           SEK                60,8         72,0           2,52           2,65         23,6x           21,6x          25,9x          24,7x
             Kilde: DNB Carnegie, FactSet, Bloomberg                                                                                                                                                                       
             
             
             
             
             
             
                                                                                                                                                                                                                                 17 
            DNB Carnegie | 13 oktober 2025 
             
             
             
            DNB CARNEGIE - ANBEFALINGER OG ESTIMATER 
             
             Selskap                         Ticker                Anbefaling       Valuta              Kurs     Kursmål                 Estimert EPS                    Estimert P/E             Estimert EV/EBITDA
                                                                                                                                   2025           2026          2025             2026          2025            2026
             Jyske Bank                      JYSK DC                  Hold           DKK              751,5         673,0         74,02          79,13          10,2x           10,0x                                
             Kaldvik                         KLDVK NO              Not Rated         NOK                12,1                        0,06           0,2x       -119,7x           18,5x            9,8x           6,8x
             Kalmar                          KALMAR FH                Hold           EUR                34,6         37,0           2,88           3,26         13,5x           11,9x            8,0x           7,0x
             Kambi                           KAMBI SS                  Buy           SEK             112,00         195,0           0,67           0,9x         18,5x           12,0x            4,3x           3,4x
             Kamux                           KAMUX FH                 Hold           EUR                2,04           2,2          0,21           0,34         19,9x             9,7x           5,3x           4,6x
             Karnov                          KAR SS                    Buy           SEK             105,80         130,0           2,93           3,4x         23,2x           20,6x          16,0x          13,8x
             Karolinska Development KDEV SS                        Not Rated         SEK                 0,9                                                                                                         
             KB Components                   KBC SS                   Hold           SEK              43,65          47,0           3,78           4,2x         13,3x           11,2x            6,7x           5,8x
             Kebni                           KEBNIB SS             Not Rated         SEK                1,87                        0,07           0,11         33,3x           25,1x          19,5x          16,3x
             Kemira                          KEMIRA FH                 Buy           EUR              18,80          23,0           1,59           1,8x         12,7x           11,8x            6,1x           5,8x
             Kempower                        KEMPOWR FH               Hold           EUR              14,75          17,0           0,29           0,63       -251,0x           50,4x          65,6x          21,5x
             Kesko                           KESKOB FH                Hold           EUR              18,25          20,5           1,26           1,3x         16,6x           14,5x            8,3x           7,8x
             K-Fastigheter                   KFASTB SS                Hold           SEK              14,38          24,0           0,20           0,16         26,5x           29,6x          37,7x          36,3x
             Kid                             KID NO                   Hold           NOK             138,20         145,0           9,36         10,1x          20,0x           14,8x            7,0x           6,2x
             Kinnevik                        KINVB SS                  Buy           SEK              83,56         105,0                                                                                            
             Kitron                          KIT NO                   Hold           NOK              58,65          58,0           0,29           0,4x         23,2x           17,1x          13,8x          11,1x
             Kjell Group                     KJELL SS                 Hold           SEK              11,05            9,0          0,45           0,90         38,1x           14,6x            5,2x           4,3x
             Klaveness Combination CKarCriCer NsO                      Buy           NOK              74,00         113,0           1,19           1,4x         13,0x             6,2x           8,2x           5,5x
             Kojamo                          KOJAMO FH                 Buy           EUR              10,41             12          0,52           0,49         18,6x           17,0x          22,1x          22,6x
             Komplett                        KOMPL NO                  Sell          NOK              13,40             12          0,98           1,5x        -58,9x           13,6x            7,5x           4,1x
             Kone                            KNEBV FH                  Sell          EUR              56,54             55          2,17           2,38         26,4x           24,8x          17,5x          16,3x
             Konecranes                      KCR FH                   Hold           EUR              66,35             75          5,23           5,7x         12,6x           11,7x            7,5x           6,6x
             Kongsberg Gruppen               KOG NO                    Sell          NOK              305,8           250           9,37         10,36          39,0x           32,6x          25,3x          20,8x
             Lagercrantz                     LAGRB SS                 Hold           SEK             208,40           245           6,01           6,4x         32,0x           29,5x          21,8x          20,2x
             Latour                          LATOB SS                  Buy           SEK              230,4           300                                                                                            
             Lerøy Seafood Group             LSG NO                    Buy           NOK              50,20             62          4,93           5,5x         22,3x           10,2x          10,1x            6,0x
             Lifco                           LIFCOB SS                 Buy           SEK                332           405           8,86           9,87         32,8x           30,1x          22,9x          21,1x
             Lifecare ASA                    LIFE NO               Not Rated         NOK                7,90                       -3,69          -3,3x          -1,8x           -2,1x          -1,0x          -1,1x
             Lime                            LIME SS                   Buy           SEK              311,5           400           8,67         10,47          41,2x           35,9x          20,4x          18,3x
             Lindab                          LIAB SS                  Hold           SEK             192,10           190         10,66          13,1x          23,0x           18,0x          11,2x            9,7x
             Link Mobility                   LINK NO                   Buy           NOK              29,65             47          1,60           1,96         15,1x             9,8x         11,0x            7,8x
             Logistea                        LOGIB SS                  Buy           SEK              14,84             20          0,95           1,0x         14,9x           12,9x          17,0x          15,2x
             Loomis                          LOOMIS SS                Hold           SEK              394,8           433         35,07          38,22          11,5x           10,4x            5,4x           5,2x
             Lumi Gruppen                    LUMI NO               Not Rated         NOK              17,70                         0,72           0,9x         45,1x           24,6x          11,8x            9,3x
             Lundbeck                        HLUNB DC                  Buy           DKK              45,88             51          4,58           4,61         11,6x             9,9x           7,2x           6,2x
             Lundbergs                       LUNDB SS                 Hold           SEK             492,40           535                                                                               
             Lundin Mining                   LUMI SS                  Hold           SEK              144,4           101           0,65           0,75         27,7x           23,4x            9,4x           8,8x
             Lyko                            LYKOA SS                 Hold           SEK             140,40           135           5,87           7,2x         48,9x           23,9x          10,2x            8,3x
             Mandatum                        MANTA FH                  Buy           EUR              5,894              7          0,33           0,33         10,4x           13,3x                                
             Marimekko                       MEKKO FH                 Hold           EUR              12,52             15          0,73           0,8x         19,6x           17,3x          11,7x          10,5x
             Matas Group                     MATAS DC                  Buy           DKK              127,8           185         10,56          15,22          16,2x           11,2x            7,1x           6,3x
             Maven Wireless                  MAVEN SS              Not Rated         SEK                7,78                       -0,03           0,2x        -39,3x         -261,2x          69,0x          38,3x
             MedHelp Care                    MEDHLP SS             Not Rated         SEK                 6,9                        0,32           0,37         30,8x           21,4x          10,8x            8,9x
             Medicover                       MCOVB SS                  Buy           SEK             261,00           325           0,66           0,8x         41,5x           31,6x          13,2x          11,4x
             Medistim                        MEDI NO                  Hold           NOK                239           270           8,16           9,14         34,2x           31,2x          22,4x          20,5x
             Medivir                         MVIRB SS              Not Rated         SEK                0,64                       -1,24          -1,5x          -0,8x           -0,5x          -1,0x          -0,3x
             Mentice                         MNTC SS               Not Rated         SEK              10,35                        -0,21           0,20        -11,5x         -268,5x          38,5x          12,2x
             Metso                           METSO FH                  Buy           EUR              11,62             13          0,71           0,8x         17,1x           15,0x          11,6x          10,2x
             Metsä Board                     METSB FH                 Hold           EUR                 2,7             3          0,08           0,21        -15,8x           32,3x          27,1x            8,1x
             MilDef Group                    MILDEF SS             Not Rated         SEK             195,50                         5,45           7,6x         47,0x           35,6x          24,8x          18,4x
             Millicom                        TIGO US                   Buy           USD              47,04             48          2,82           3,06         10,8x           10,5x            4,4x           4,4x
             Mips                            MIPS SS                   Buy           SEK             340,00           470           8,82         10,6x          67,9x           38,5x          47,7x          27,6x
             Modern Times Group              MTGB SS                   Buy           SEK              120,3           125           8,60           9,33           8,9x            6,2x           7,0x           5,6x
             Modus Therapeutics HoldiMngODTX SS                    Not Rated         SEK                0,48                       -0,14           0,1x          -2,3x           -3,5x          -2,6x          -1,7x
             Momentum Group                  MMGRB SS                 Hold           SEK              159,6           175           4,66           5,05         38,8x           34,2x          18,3x          16,5x
             Mowi                            MOWI NO                   Buy           NOK             221,00           230           1,46           1,6x         20,6x           13,0x          13,2x            8,4x
             MPC Container Ships ASAMPCC NO                            Sell          NOK                15,7            16          0,22           0,00           3,9x            7,0x           2,5x           3,1x
             Multiconsult                    MULTI NO                 Hold           NOK             172,50           200         12,39          15,6x          14,5x           13,7x            8,5x           7,9x
             Munters                         MTRS SS                   Buy           SEK              112,3           150           5,93           6,46         21,0x           17,6x          10,8x            9,6x
             Mycronic                        MYCR SS                   Buy           SEK             196,00           238           7,96           8,5x         23,5x           23,2x          16,4x          15,7x
             Måsøval                         MAS NO                    Buy           NOK                24,6            26          2,10           2,87        -65,0x           11,7x          18,1x            6,5x
             Navigator Holdings Ltd          NVGS US                  Hold           USD              14,40             17          1,98           0,9x           9,8x            7,3x           4,9x           4,1x
             NCAB                            NCAB SS                  Hold           SEK              49,26             50          1,34           1,59         35,6x           29,9x          22,0x          19,4x
             NCC                             NCCB SS                   Buy           SEK             210,60           210         15,41          16,6x          16,3x           13,7x            7,5x           6,5x
             Kilde: DNB Carnegie, FactSet, Bloomberg                                                                                                                                                                       
             
             
             
             
             
             
                                                                                                                                                                                                                                 18 
            DNB Carnegie | 13 oktober 2025 
             
             
             
             
            DNB CARNEGIE - ANBEFALINGER OG ESTIMATER 
             
              Selskap                         Ticker                Anbefaling       Valuta              Kurs     Kursmål                 Estimert EPS                    Estimert P/E           Estimert EV/EBITDA
                                                                                                                                    2025          2026           2025            2026           2025           2026
              NEL                             NEL NO                    Sell          NOK                 2,7           1,2         -0,22         -0,11           -8,6x         -12,4x          -8,6x         -13,9x
              Neste                           NESTE FH                  Buy           EUR                16,2         21,0           1,03           1,3x         32,7x           15,7x          10,5x            8,1x
              Net Insight                     NETIB SS              Not Rated         SEK                 4,0                        0,22          0,33        952,4x            18,6x          12,9x            6,4x
              Netcompany                      NETC DC                   Buy           DKK            283,40          340,0         17,79          22,8x          20,9x           15,3x          13,8x          11,6x
              Netel Group Holding             NETEL SS                 Hold           SEK                5,06           6,0          0,56          1,01         -28,9x             9,0x          8,4x            5,3x
              New Wave Group                  NEWAB SS                  Buy           SEK            111,80          131,0           7,90         10,4x          17,0x           14,2x          11,1x            9,7x
              Nibe                            NIBEB SS                  Buy           SEK              35,66          53,0           1,67          1,86          28,2x           21,3x          14,5x          11,9x
              Nilfisk                         NLFSK DC                  Buy           DKK            118,40          125,0           1,89           2,1x         12,1x             8,3x          5,9x            5,3x
              Nimbus Group                    BOAT SS               Not Rated         SEK                14,5                        3,84                         6,2x             3,8x          3,2x            1,7x
              Niutech Group                   NIUTEC SS             Not Rated         SEK                0,27                        0,05           0,1x          -0,3x            5,9x         -5,1x            2,8x
              NKT                             NKT DC                   Hold           DKK            721,00          600,0           3,82          5,33          27,6x           25,3x          12,7x          11,6x
              NNIT                            NNIT DC                  Hold           DKK              56,60          70,0           5,19           6,9x         19,0x           11,1x          11,7x            7,6x
              Nobia                           NOBI SS                  Hold           SEK                4,26           4,5          0,35          0,59         -22,2x           12,0x           8,5x            6,5x
              Noble Corporation               NE US                    Hold           USD              27,43          30,0           1,17           1,4x         18,1x           23,5x           5,3x            6,0x
              NoHo Partners                   NOHO FH                   Buy           EUR                8,86         11,0           0,81          0,92          15,9x           10,9x           6,0x            5,7x
              Nokia                           NOKIA FH                  Buy           EUR                4,54           4,7          0,27           0,4x         17,0x           14,6x           7,6x            7,3x
              Nokian Tyres                    TYRES FH                 Hold           EUR              7,665            7,0          0,62          0,99          73,4x           12,3x           9,1x            6,2x
              Nolato                          NOLAB SS                  Buy           SEK              58,90          70,0           3,23           3,6x         19,2x           17,5x          10,7x            9,7x
              NorAm Drilling                  NORAM NO                 Hold           NOK                27,5           37           0,23                        11,8x           11,6x           3,6x            3,6x
              Norconsult                      NORCO NO                  Buy           NOK              47,65            50           2,54           3,0x         19,5x           18,2x          10,5x            9,5x
              Nordea                          NDA SS                    Buy           SEK              154,2           182           1,38          1,52          10,3x           10,1x                                
              Nordhealth                      NORDH NO                  Buy           NOK              35,20            44          -0,08           0,0x        -68,0x        1409,6x         207,2x           43,8x
              Nordic LEVEL Group              LEVEL SS              Not Rated         SEK              0,558                         0,07          0,10          24,9x             7,5x          6,5x            4,3x
              Nordic Semiconductor            NOD NO                    Buy           NOK            164,50            200           0,35           0,6x       121,2x            46,0x          40,6x          22,6x
              Nordisk Bergteknik              NORBB SS                 Hold           SEK                12,2           10           1,31          1,82          15,0x             9,3x          4,5x            3,9x
              Nordnet                         SAVE SS                   Buy           SEK            284,40            300         11,55          13,2x          24,6x           24,5x                  
              Norion Bank                     NORION SS                 Buy           SEK                66,3           72           8,32         10,67           9,5x             8,0x                               
              Norsk Hydro                     NHY NO                    Sell          NOK              68,42            50           5,02           5,6x         11,9x           13,6x           5,3x            6,5x
              Norsk Titanium                  NTI NO                Not Rated         NOK              1,158                        -0,02          0,00           -1,8x           -6,1x         -3,5x           -8,3x
              Norske Skog                     NSKOG NO                  Buy           NOK              18,16            30           5,77                         9,4x             3,1x          3,4x            2,0x
              Norwegian Air Shuttle ASANAS NO                           Buy           NOK              15,71            19           2,54          3,07           7,6x             6,2x          2,8x            1,8x
              Novo Nordisk                    NOVOB DC                  Buy           DKK            376,95            500         25,05          27,5x          15,7x           14,9x          11,7x          10,6x
              Novonesis                       NSISB DC                  Buy           DKK              400,3           505           1,74          2,04          25,2x           22,5x          17,1x          15,3x
              NP3                             NP3 SS                    Buy           SEK            250,50            300         14,67          15,5x          16,8x           16,1x          17,0x          16,6x
              NRC Group                       NRC NO                   Hold           NOK                9,16             7          0,58          0,81          21,8x           14,4x           6,4x            4,9x
              NTG                             NTG DC                   Hold           DKK            194,00            234         18,36          20,5x          12,0x           10,6x           7,4x            6,2x
              Nyfosa                          NYF SS                    Buy           SEK                81,5          115           6,19          6,58          12,4x           10,8x          14,8x          14,2x
              Nykode Therapeutics             NYKD NO               Not Rated         NOK                2,11                       -0,06           0,0x          -2,3x           -3,3x         -0,6x           -2,0x
              Odfjell Drilling                ODL NO                    Buy           NOK                78,3          100           1,07          0,96          10,5x             7,2x          5,3x            4,5x
              Odfjell SE                      ODF NO                    Buy           NOK            113,60            170           2,74           3,4x          6,2x             4,1x          4,0x            3,4x
              Odfjell Technology              OTL NO                    Buy           NOK                58,2           70           7,63          7,93           8,5x             7,6x          4,1x            3,6x
              BioInvent                       BINV SS                   Buy           SEK              27,40            65          -6,91          -8,9x          -5,8x           -4,0x         -4,0x           -3,8x
              OKEA                            OKEA NO                  Hold           NOK                  18           19           0,38          0,45           6,9x             4,7x          0,3x            0,5x
              Okeanis Eco Tankers             OET NO                    Buy           NOK            300,50            335           5,23           5,2x          8,7x             5,7x          7,7x            5,9x
              Olav Thon EiendomsselskOapLT NO                           Buy           NOK                275           315         18,92          20,10          14,5x           13,6x          15,2x          14,9x
              Olvi                            OLVAS FH                 Hold           EUR              30,00            33           3,39           3,6x          9,6x             8,8x          5,2x            4,6x
              Omda                            OMDA NO                   Buy           NOK                  47           57           0,64          1,32          21,2x           17,6x          11,9x            9,1x
              Oncoinvent                      ONCIN NO              Not Rated         NOK                1,44                       -1,19          -1,3x          -1,2x           -1,2x          0,0x            0,1x
              Oncopeptides                    ONCO SS               Not Rated         SEK                5,55                       -0,43         -0,16           -6,1x         -13,0x          -5,8x         -13,2x
              OptiCept Technologies           OPTI SS               Not Rated         SEK                3,85                       -0,23           0,0x          -6,3x         -17,6x          -9,8x       -113,3x
              Optomed                         OPTOMED FH               Hold           EUR                3,82             4         -0,17         -0,04         -14,0x          -21,9x         -30,0x        234,1x
              Orexo                           ORX SS                Not Rated         SEK              40,90                        -2,06          -1,9x        -15,7x          -19,8x        400,5x         149,9x
              Oriola                          ORIOLA FH                Hold           EUR              1,114              1          0,06          0,09          33,0x           11,5x           4,1x            3,6x
              Orion                           ORNBV FH                  Buy           EUR              68,95            77           3,48           4,2x         18,8x           19,8x          13,6x          14,1x
              Orkla                           ORK NO                    Sell          NOK              104,2           101           6,37          6,98          16,9x           16,4x          11,6x          10,8x
              Orthex                          ORTHEX FH                 Buy           EUR                4,50             6          0,43           0,5x         12,7x           10,6x           7,2x            6,4x
              OEM International               OEMB SS                   Buy           SEK              135,2           163           4,94          5,44          29,6x           26,7x          20,7x          18,4x
              OssDsign                        OSSD SS               Not Rated         SEK              13,58                        -0,38          -0,2x        -40,2x          -37,7x         -45,2x         -38,3x
              Otovo                           OTOVO NO              Not Rated         NOK              0,895                                                                                                          
              Outokumpu                       OUT1V FH                 Hold           EUR                4,36             3          0,27           0,4x      -627,7x            16,2x           9,3x            5,5x
              Ovzon                           OVZON SS                  Buy           SEK              35,05            45           1,55          2,90          57,9x           22,6x          16,6x          10,4x
              Pandora                         PNDORA DC                 Buy           DKK            811,20          1 570         82,14          91,1x          11,4x             9,9x          8,1x            7,4x
              Pandox                          PNDXB SS                  Buy           SEK              177,2           200           8,65          9,20          16,9x           15,8x          17,3x          16,8x
              Panoro Energy                   PEN NO                    Buy           NOK              22,40            32           0,26           0,3x          6,1x             8,5x          2,2x            2,3x
              Kilde: DNB Carnegie, FactSet, Bloomberg                                                                                                                                                                   
             
             
             
             
                                                                                                                                                                                                                               19 
            DNB Carnegie | 13 oktober 2025 
             
             
             
             
            DNB CARNEGIE - ANBEFALINGER OG ESTIMATER 
             
             Selskap                         Ticker                Anbefaling       Valuta              Kurs     Kursmål                 Estimert EPS                    Estimert P/E           Estimert EV/EBITDA
                                                                                                                                   2025           2026          2025             2026          2025            2026
             Paradox Interactive             PDX SS                    Buy           SEK              168,3         215,0           7,19           8,92         27,9x           21,8x          10,2x            8,3x
             Paratus Energy                  PLSV NO                   Buy           NOK                38,6         60,0           0,52           0,6x           7,6x            6,7x           5,7x           5,2x
             Pareto Bank                     PARB NO                   Buy           NOK                91,1        100,0           8,73           9,18         10,4x           10,4x                                
             Solstad Maritime                SOMA NO                   Buy           NOK              19,84          30,0           0,52           0,6x           4,3x            3,8x           4,0x           3,3x
             Peab                            PEABB SS                 Hold           SEK              75,35          80,0           6,49           7,32         20,1x           11,6x            7,1x           6,2x
             Per Aarsleff                    PAALB DC                  Buy           DKK             744,00         835,0         50,98          55,5x          16,3x           14,6x            7,1x           6,3x
             Pexip                           PEXIP NO                  Buy           NOK                59,5         50,0           2,24           2,90         29,1x           23,2x          16,7x          13,2x
             PhotoCure                       PHO NO                    Buy           NOK              55,10          80,0           1,26           2,7x       -627,2x           45,8x          27,4x          13,6x
             Pihlajalinna                    PIHLIS FH                Hold           EUR              15,55          17,5           1,53           1,80           9,8x          10,2x            5,7x           5,6x
             Ponsse                          PON1V FH                 Hold           EUR              26,80          29,0           1,53           1,8x         21,3x           17,5x            8,5x           7,4x
             PowerCell                       PCELL SS              Not Rated         SEK              30,54                         0,10           0,54       156,3x           294,5x          50,9x          58,2x
             Pricer                          PRICB SS              Not Rated         SEK                4,54                        0,84           1,0x         15,4x             5,4x           4,3x           2,8x
             Profoto                         PRFO SS                  Hold           SEK              17,85          27,0           2,59           3,15           9,4x            6,9x           5,7x           4,0x
             Prosafe                         PRS NO                Not Rated         NOK                3,06                        0,60                         -0,7x            0,5x           7,8x           2,9x
             Protector Forsikring            PROT NO                   Buy           NOK                489         560,0         24,21          23,96          17,4x           20,2x                                
             Public Property Invest          PUBLI NO                  Buy           NOK              22,85          27,0           1,26           1,5x         17,4x           14,1x          17,9x          16,2x
             Puuilo                          PUUILO FH                Hold           EUR              14,25          15,8           0,78           0,89         20,5x           17,8x          13,4x          11,8x
             Q-linea                         QLINEA SS             Not Rated         SEK              28,00                      -85,98          19,7x           -0,2x           -0,3x          -0,2x          -1,8x
             Qliro                           QLIRO SS                 Hold           SEK                18,8            18         -0,21           1,27          -6,9x         -91,3x                                
             Qt Group                        QTCOM FH                  Buy           EUR              44,78             72          2,52           3,2x         23,7x           17,8x          13,7x          10,3x
             Raisio                          RAIVV FH                  Buy           EUR                2,45             3          0,16           0,17         16,5x           15,4x            8,4x           7,8x
             Raketech                        RAKE SS               Not Rated         SEK                2,53                        0,06           0,1x          -3,8x            4,1x           2,8x           1,3x
             Rana Gruber                     RANA NO                   Buy           NOK                64,8            85        12,34          12,11            7,2x            5,3x           3,6x           2,9x
             RaySearch                       RAYB SS                   Buy           SEK             245,00           340           8,47         11,0x          45,1x           31,4x          15,2x          12,7x
             Rejlers                         REJLB SS                  Buy           SEK              187,4           225         12,32          14,06          18,3x           15,2x            8,9x           7,7x
             Relais Group                    RELAIS FH             Not Rated         EUR              15,25                         1,53           1,7x         11,7x             9,4x           8,3x           7,2x
             Remedy Entertainment            REMEDY FH                Hold           EUR                13,2            14          0,05           0,59         41,6x          247,3x            6,6x         10,1x
             Revenio                         REG1V FH                  Buy           EUR              23,70             30          0,92           1,1x         31,5x           25,8x          18,0x          16,0x
             RevolutionRace                  RVRC SS                   Buy           SEK                52,8            52          2,96           3,10         18,8x           17,4x          13,4x          12,7x
             Rockwool                        ROCKB DC                  Buy           DKK             234,65           280           2,34           2,5x         12,7x           12,7x            6,9x           6,6x
             Rogaland Sparebank              ROGS NO                  Hold           NOK              142,9           145         10,69          11,07          11,6x           13,4x                                
             Royal Unibrew                   RBREW DC                  Buy           DKK             487,00           650         35,92          41,2x          15,6x           13,6x          10,3x            9,4x
             RugVista                        RUG SS                    Buy           SEK                  74            90          4,14           4,85         21,8x           17,9x          13,3x          10,5x
             Rusta                           RUSTA SS                 Hold           SEK              61,10             70          4,43           4,9x         17,2x           13,8x            7,5x           6,7x
             Röko                            ROKOB SS                 Hold           SEK             1934,8         2125          56,59          60,68          27,7x           26,0x          21,4x          19,5x
             Safe Bulkers                    SB US                     Buy           USD                4,20             5          1,00           1,1x           9,3x            4,2x           6,4x           4,6x
             Sagax                           SAGAB SS                  Buy           SEK              202,4           240         11,03          11,47          17,3x           15,9x          19,5x          18,1x
             SalMar                          SALM NO                   Buy           NOK             570,00           550         38,69          43,5x          42,3x           14,7x          18,5x            8,7x
             Salmon Evolution                SALME NO                  Buy           NOK                 5,2             9          0,07           0,51        -12,7x           76,7x         -82,7x          21,0x
             Salmones Camanchaca SALMOCAM CI                          Hold           CLP          3 600,00          3 200           0,39           0,5x         44,8x             9,3x           8,3x           5,0x
             Sampo                           SAMPO FH                  Buy           EUR                9,87            11          0,55           0,60         17,3x           16,5x                                
             Sandvik                         SAND SS                   Buy           SEK             266,60           285         15,55          16,8x          21,3x           17,1x          11,4x            9,8x
             Sanoma                          SANOMA FH                 Buy           EUR                10,8            12          0,71           0,82         15,7x           12,6x            6,8x           5,9x
             Sats                            SATS NO                   Buy           NOK              39,30             43          2,82           3,1x         15,8x           13,9x            6,1x           5,7x
             SBB                             SBBB SS                  Hold           SEK                5,02             6          0,58           0,55       155,2x            37,0x          35,0x          27,4x
             SCA                             SCAB SS                   Buy           SEK             118,90           152           6,58           7,3x         23,4x           18,1x          13,5x          11,5x
             Scandic Hotels Group            SHOT SS                   Buy           SEK                87,3          115           6,88           7,75         14,7x           12,5x            7,5x           6,6x
             Sentia                          SNTIA NO                 Hold           NOK              65,30             67          4,51           4,7x         14,1x           14,5x            9,1x           8,7x
             Scandinavian Tobacco GroSuTpG DC                         Hold           DKK                  86            90        11,33          11,91            7,1x            6,8x           6,2x           6,0x
             Scanfil                         SCANFL FH             Not Rated         EUR              10,04                         0,81           0,9x         15,5x           12,4x            9,1x           7,3x
             Scatec                          SCATC NO                 Hold           NOK                105           108           6,18           6,20           8,6x          17,0x            8,7x         10,5x
             Schouw & Co                     SCHO DC                   Buy           DKK             610,00           740         50,35          56,6x          11,3x           10,6x            6,5x           6,1x
             Scorpio Tankers                 STNG US                   Buy           USD              54,35             71          8,12           8,80         10,2x             6,7x           5,7x           3,8x
             Sdiptech                        SDIPB SS                  Buy           SEK             173,50           300         13,65          15,8x          11,6x             9,8x           8,7x           7,8x
             Sea1 Offshore                   SEA1 NO                   Buy           NOK                20,2            32          0,36           0,37           4,6x            5,5x           3,9x           4,3x
             Seadrill                        SDRL US                   Buy           USD              29,92             35          0,90           2,2x       101,9x            33,3x            6,1x           5,5x
             SEB                             SEBA SS                  Hold           SEK             182,85           171         14,39          15,83          12,0x           12,7x                                
             Sectra                          SECTB SS                 Hold           SEK             301,80           300           3,60           4,5x       112,5x            83,8x          74,4x          56,3x
             Securitas                       SECUB SS                  Buy           SEK              139,2           165         11,40          12,37          11,3x           10,8x            7,6x           7,3x
             Selvaag Bolig                   SBO NO                   Hold           NOK              34,35             37          3,70           3,1x         24,5x             9,3x         29,1x            7,0x
             Sensys Gatso Group              SGG SS                Not Rated         SEK                38,5                        3,57           5,90        -61,8x           10,8x            8,1x           6,2x
             Hacksaw Gaming                  HACK SS                   Buy           SEK              70,47           105           0,70           0,9x         12,6x             9,1x         10,4x            7,4x
             SFL Corporation Ltd             SFL US                   Hold           USD              6,995              8          0,56           0,93         42,6x           11,3x            8,0x           7,1x
             ShaMaran Petroleum              SNM SS                    Buy           SEK                1,65             2          0,02           0,0x         23,2x           10,5x            5,5x           4,6x
             Kilde: DNB Carnegie, FactSet, Bloomberg                                                                                                                                                                       
             
             
             
                                                                                                                                                                                                                                 20 
            DNB Carnegie | 13 oktober 2025 
             
             
             
             
            DNB CARNEGIE - ANBEFALINGER OG ESTIMATER 
             
            Selskap                          Ticker                Anbefaling       Valuta              Kurs     Kursmål                 Estimert EPS                    Estimert P/E           Estimert EV/EBITDA
                                                                                                                                   2025          2026           2025            2026           2025           2026
            ShaMaran Petroleum               SNM SS                    Buy           SEK                 1,7           1,8          0,02          0,02          23,2x           10,5x           5,5x            4,6x
            Shelf Drilling                   SHLF NO                  Hold           NOK                18,3         14,0           0,16           0,1x          4,8x             3,9x          4,5x            4,2x
            Sileon                           SILEON SS             Not Rated         SEK                 2,8                     -13,52          -6,54           -0,2x           -0,2x         -2,0x           -3,4x
            Sinch                            SINCH SS                  Buy           SEK              31,41          44,0           0,96           1,2x          9,9x             9,5x          8,7x            7,5x
            Sitowise                         SITOWS FH                Hold           EUR                2,45           2,2          0,01          0,11          27,7x           16,5x           8,6x            7,3x
            Sivers Semiconductors            SIVE SS               Not Rated         SEK                4,32                       -0,12           0,0x          -8,3x         -35,5x         -83,2x          21,1x
            Skanska                          SKAB SS                  Hold           SEK                265        240,0          15,48          16,93          18,8x           17,1x           8,6x            8,1x
            SKF                              SKFB SS                   Buy           SEK            237,80         275,0          18,11          21,6x          13,4x           12,2x           7,3x            6,4x
            SkiStar                          SKISB SS                  Buy           SEK              154,2        205,0            9,70          9,50          21,9x           15,9x          11,8x            9,4x
            Sleep Cycle                      SLEEP SS              Not Rated         SEK              26,00                         2,76           3,4x          9,3x             9,4x          5,2x            4,7x
            SLP                              SLPB SS                   Buy           SEK              40,90          47,0           1,89          2,01          19,1x           17,5x          22,5x          20,3x
            Smart Eye                        SEYE SS                   Buy           SEK              81,05        105,0            7,30           9,8x      -138,8x              7,9x       132,7x             6,5x
            SmartCraft                       SMCRT NO                  Buy           NOK                26,4         33,0           0,89          1,19          42,8x           29,8x          20,9x          15,8x
            Smartoptics                      SMOP NO                   Buy           NOK              21,60          24,0           0,07           0,1x         76,3x           28,6x          25,7x          16,4x
            Sobi                             SOBI SS                   Buy           SEK                300        365,0          18,70          25,11          12,2x           10,3x          10,8x            8,5x
            Solar                            SOLARB DC                Hold           DKK            209,00         245,0          16,65          22,0x          54,4x           12,6x           5,8x            4,7x
            Solar Foods                      SFOODS FH             Not Rated         EUR                 5,5                       -0,27         -0,32         -17,7x          -20,1x       -113,1x         -151,8x
            Scandinavian Medical SoluStiMoSnsMED DC                    Buy           DKK                4,44           6,5          0,41           0,5x         27,9x           10,8x          11,4x            7,1x
            Solstad Offshore                 SOFF NO                   Buy           NOK                49,8           65           2,33          2,47           3,2x             2,1x          3,6x            2,5x
            Sonova                           SOON SW                  Hold           CHF            217,60            280         10,40          11,5x          20,1x           19,9x          14,2x          14,1x
            SP Group                         SPG DC                    Buy           DKK                271           370         26,58          31,01          12,2x           10,2x           6,5x            5,8x
            Spago Nanomedical                SPAGO SS              Not Rated         SEK                0,16                       -0,11          -0,1x          -1,9x           -1,4x         -0,7x           -0,6x
            Spar Nord Bank                   SPNO DC               Not Rated         DKK              209,6                       18,34          19,63          12,3x           11,4x                                
            SpareBank 1 Helgeland HELG NO                             Hold           NOK            177,90            174         13,35          13,7x          12,0x           13,3x                   
            Sparebank 1 Nord-Norge NONG NO                            Hold           NOK              140,5           150         12,43          12,91          10,1x           11,3x                                
            Sparebank 1 SMN                  MING NO                   Buy           NOK            193,04            210         17,47          18,2x          11,0x           11,0x                   
            SpareBank 1 Sør-Norge SB1NO NO                            Hold           NOK              177,2           180         15,43          16,04          11,1x           11,5x                                
            Sparebank 1 Østlandet            SPOL NO                  Hold           NOK            187,66            190         14,12          15,0x          11,2x           13,0x                   
            Sparebanken Møre                 MORG NO                  Hold           NOK            105,86            104           8,23          8,52          12,2x           12,9x                                
            Sparebanken Norge                SBNOR NO                 Hold           NOK            179,88            166         13,64          14,0x          11,4x           13,2x                   
            Sparebanken Sør                  SOR NO                    Buy           NOK                203           226                                                                                            
            Sparebanken Øst                  SPOG NO                  Hold           NOK              72,22            76           5,40           5,6x         10,5x           13,4x                   
            Star Bulk                        SBLK US                  Hold           USD            16,872             18           3,72          3,92          11,3x             4,5x          6,0x            3,4x
            Stillfront Group                 SF SS                 Not Rated         SEK                5,54                        0,77           0,8x          3,1x             2,8x          3,5x            3,0x
            Stockwik                         STWK SS               Not Rated         SEK                  23                        3,48          4,32          17,2x             5,4x          5,3x            4,7x
            Stolt-Nielsen                    SNI NO                    Buy           NOK            323,50            470           5,99           7,0x          6,9x             5,3x          4,8x            4,1x
            Stora Enso                       STERV FH                  Buy           EUR              8,628            13           0,65          0,85          22,3x           13,2x           9,0x            7,1x
            Storebrand                       STB NO                    Buy           NOK            157,70            170         11,13          12,5x          14,5x           13,2x                   
            Storskogen                       STORB SS                  Buy           SEK              9,686            18           0,87          1,03           9,1x             7,9x          6,6x            6,0x
            Storytel                         STORYB SS                Hold           SEK              74,30            90           5,08           5,9x         20,9x           14,1x           8,0x            6,5x
            Subsea 7                         SUBC NO                   Buy           NOK              205,6           220           1,92          2,11          15,8x           10,6x           4,8x            4,2x
            Surgical Science Sweden SUS SS                             Buy           SEK              87,50           157           4,22           5,2x         28,0x           17,2x          19,4x          10,1x
            Sveafastigheter                  SVEAF SS                 Hold           SEK              42,14            37           1,70          1,83          25,0x           21,5x          27,8x          24,5x
            Svedbergs Group                  SVEDB SS              Not Rated         SEK              54,90                         4,15           4,6x         15,0x           13,2x           8,9x            7,9x
            Sweco                            SWECB SS                  Buy           SEK              158,1           210           7,48          8,36          23,8x           20,6x          13,2x          11,6x
            Swedbank                         SWEDA SS                 Hold           SEK            288,90            284         23,92          25,7x          11,0x           12,1x                   
            Synsam                           SYNSAM SS                 Buy           SEK                57,7           70           4,15          5,01          20,2x           14,4x           6,7x            5,7x
            Terranor                         TERNOR SS             Not Rated         SEK              30,70                         4,90           6,0x          9,2x             6,3x          3,6x            2,9x
            Systemair                        SYSR SS                   Buy           SEK                77,4          103           3,96          4,50          22,1x           18,7x          10,8x          10,3x
            Talenom                          TNOM FH                  Hold           EUR                3,60             4          0,16           0,2x         31,6x           22,6x           7,2x            6,5x
            SAAB                             SAABB SS                 Hold           SEK              526,9           550         13,12          16,15          49,0x           40,2x          26,8x          22,2x
            TCM Group                        TCM DC                    Buy           DKK              70,80           107           8,92         11,3x          10,8x             7,6x          7,3x            5,5x
            Teekay Tankers                   TNK US                    Buy           USD              49,33            61           8,77          9,05           7,9x             5,6x          3,2x            1,7x
            Tele2                            TEL2B SS                 Hold           SEK            159,15            157           7,18           7,8x         17,2x           16,6x          10,7x          10,2x
            Telenor                          TEL NO                    Sell          NOK              166,3           143         10,61          11,13          18,2x           15,0x           8,6x            8,5x
            Telia Company                    TELIA SS                 Hold           SEK              35,97            36           1,93           2,0x         16,0x           17,0x           6,5x            6,4x
            Terveystalo                      TTALO FH                 Hold           EUR                 9,8           11           0,91          0,99          11,6x           10,7x           6,8x            6,4x
            Traton                           8TRA SS                   Buy           SEK            290,20            380           5,01           6,3x          9,0x             5,3x          3,2x            2,3x
            TF Bank                          TFBANK SS                 Buy           SEK              184,5           200         13,36          16,37          18,7x           14,2x                                
            TGS                              TGS NO                    Sell          NOK              77,30            70           0,26           0,5x        -64,4x           29,8x           2,5x            2,4x
            Thule Group                      THULE SS                 Hold           SEK              229,4           255         12,91          13,96          20,6x           17,8x          14,4x          12,7x
            Tidewater Inc.                   TDW US                    Buy           USD              48,33            69           4,08           5,1x         11,8x           11,0x           4,4x            3,9x
            TietoEVRY                        TIETO FH                 Hold           EUR              15,39            17           1,28          1,42          10,5x             9,0x          6,9x            7,4x
            Tobii                            TOBII SS              Not Rated         SEK                3,42                        0,19           0,4x        -76,7x           18,3x           2,6x            2,2x
            Kilde: DNB Carnegie, FactSet, Bloomberg                                                                                                                                                                    
             
             
                                                                                                                                                                                                                            21 
            DNB Carnegie | 13 oktober 2025 
             
             
             
             
            DNB CARNEGIE - ANBEFALINGER OG ESTIMATER 
             
            Selskap                          Ticker                Anbefaling       Valuta              Kurs     Kursmål                 Estimert EPS                    Estimert P/E           Estimert EV/EBITDA
                                                                                                                                   2025          2026           2025            2026           2025           2026
            Tokmanni                         TOKMAN FH                Hold           EUR                 9,0           8,7          0,86          1,00          12,8x           10,2x           6,3x            6,0x
            Tomra                            TOM NO                    Sell          NOK              142,9        130,0            0,56           0,6x         34,8x           21,8x          15,0x          11,3x
            Transocean                       RIG US                Not Rated         USD                 3,1                        0,13         -0,08          13,6x           23,0x           6,0x            5,8x
            Transtema                        TRANS SS              Not Rated         SEK              11,46                         1,45           2,0x         13,0x             7,9x          3,5x            2,5x
            Trelleborg                       TRELB SS                 Hold           SEK              352,2        350,0          19,22          21,53          20,4x           17,5x          10,9x          10,0x
            Excelerate Energy                EE US                     Buy           USD              27,41          31,0           2,20           2,3x         15,1x           12,4x           7,9x            6,8x
            Trianon                          TRIANB SS                 Buy           SEK                18,8         23,0           0,99          1,06          16,9x           14,9x          22,0x          21,4x
            Trifork                          TRIFOR DC                 Buy           DKK              83,90        120,0            0,66           0,8x         19,4x           14,7x           8,6x            6,9x
            Troax                            TROAX SS                  Buy           SEK                140        181,0            0,62          0,71          26,0x           18,8x          15,2x          11,9x
            Truecaller                       TRUEB SS                  Buy           SEK              38,46          95,0           2,40           2,9x         20,1x           14,8x          12,6x            9,6x
            Tryg                             TRYG DC                   Buy           DKK            165,00         190,0            8,71          9,32          16,6x           16,5x                                
            UPM                              UPM FH                   Hold           EUR              21,85          23,0           1,64           1,8x         16,8x           13,3x          10,1x            8,3x
            Vaisala                          VAIAS FH                  Buy           EUR                44,7         58,0           2,39          2,59          26,6x           18,7x          14,5x          11,0x
            Valaris                          VAL US                   Hold           USD              46,75          50,0           2,74           5,5x         20,8x           17,1x           6,2x            7,5x
            Valmet                           VALMT FH                  Buy           EUR              27,48          32,2           2,40          2,74          10,9x             9,5x          7,8x            6,9x
            VEF                              VEFAB SS                  Buy           SEK                2,23           2,6                                                                              
            Veidekke                         VEI NO                    Sell          NOK              158,8        150,0          10,84          11,13          15,8x           14,7x           6,4x            5,9x
            Ventura Offshore                 VTURA NO                  Buy           NOK              24,50          40,0          -0,06           1,0x          8,9x          -39,0x           3,6x            7,1x
            Vend                             VENDA NO                  Sell          NOK              362,2           325           5,67          8,41          22,3x           63,9x          35,1x          33,2x
            Verkkokauppa.com                 VERK FH                   Buy           EUR                3,51             4          0,20           0,3x         23,3x           17,5x           7,4x            6,6x
            Vertiseit                        VERT SS               Not Rated         SEK                70,2                        2,74          3,35          66,9x           25,6x          21,9x          13,2x
            Verve                            VER SS                   Hold           SEK              25,46            28           0,14           0,2x         14,5x           10,4x           6,5x            6,3x
            Vestas                           VWS DC                    Buy           DKK            133,55            173           0,94          1,15          24,7x           19,1x           9,1x            7,9x
            Vestum                           VESTUM SS                 Buy           SEK                8,54           11           0,10           0,3x         15,0x             9,1x          8,8x            6,6x
            Viaplay Group                    VPLAYB SS             Not Rated         SEK            1,3525                         -0,03          0,03           -7,5x         -41,0x         -43,2x          23,7x
            Vicore Pharma                    VICO SS                   Buy           SEK              11,62            19          -1,44          -1,7x          -9,4x           -8,1x         -5,7x           -6,1x
            Vimian                           VIMIAN SS                Hold           SEK              28,02            40           0,11          0,13          19,6x           17,3x          13,2x          11,7x
            Vitec                            VITB SS                   Buy           SEK            360,00            375         11,57          13,5x          36,4x           31,1x          12,9x          11,5x
            Vitrolife                        VITR SS                   Buy           SEK                137           230           5,29          5,86          25,3x           19,0x          17,9x          14,2x
            Vivesto                          VIVE SS               Not Rated         SEK                0,23                       -0,08          -0,1x          -3,6x           -2,8x         -4,1x           -2,9x
            VNV Global                       VNV SS                    Buy           SEK              23,92            31                                                                                            
            VO2 Cap Holding                  VO2 SS                Not Rated         SEK                2,16                        0,10           0,1x     -1792,5x            21,9x           6,8x            4,7x
            Volati                           VOLO SS                   Buy           SEK                102           137           5,52          6,05          19,0x           14,7x          10,7x            9,0x
            Volvo                            VOLVB SS                  Sell          SEK            267,00            235         20,05          23,1x          14,5x           13,3x           6,9x            6,5x
            Volvo Cars                       VOLCARB SS               Hold           SEK              20,22            21           2,88          2,45           8,6x             7,0x          1,6x            1,1x
            Vår Energi                       VAR NO                   Hold           NOK              33,24            31           0,37           0,4x          6,9x             8,9x          2,1x            2,0x
            W5 Solutions                     W5 SS                 Not Rated         SEK                54,7                        1,61          2,63          83,1x           33,9x          19,5x          13,2x
            Wallenius Wilhelmsen ASAWAWI NO                           Hold           NOK              83,40           108           2,28           2,3x          3,7x             3,6x          2,8x            2,4x
            Wallenstam                       WALLB SS                  Sell          SEK              43,02            40           1,48          1,50          21,2x           21,2x          31,8x          30,9x
            Waystream                        WAYS SS               Not Rated         SEK              35,80                         2,49           3,0x         13,9x           14,4x           9,1x            8,1x
            Western Bulk Chartering WEST NO                           Hold           NOK                15,4           13           0,06          0,10           -6,1x          25,4x          -2,3x            8,3x
            Wihlborgs                        WIHL SS                   Buy           SEK              91,90           110           5,46           5,7x         14,7x           13,5x          20,1x          18,9x
            Wilh. Wilhelmsen Holding WASWAI NO                         Buy           NOK              494,5           615         10,88          11,29           3,5x             4,5x          0,3x           -1,7x
            WithSecure                       WITH FH               Not Rated         EUR                1,69                       -0,01                     -116,5x          -212,2x          42,5x          29,3x
            Wärtsilä                         WRT1V FH                  Buy           EUR              26,26            28           1,20          1,33          24,3x           21,6x          14,8x          13,3x
            Xbrane Biopharma                 XBRANE SS                               SEK                0,27                                                                                            
            Xvivo                            XVIVO SS                  Buy           SEK              165,1           300           4,78          7,17        118,4x            33,4x          28,7x          17,6x
            Yara                             YAR NO                    Buy           NOK            374,80            450           4,30           4,4x          8,3x             8,6x          4,1x            4,0x
            YIT                              YIT FH                    Buy           EUR              2,792              4          0,10          0,23         -91,2x           26,9x          17,3x            9,6x
            Yubico                           YUBICO SS                Hold           SEK            119,05            158           4,42           5,1x         47,0x           26,9x          35,5x          19,1x
            Zealand Pharma                   ZEAL DC                   Buy           DKK              498,2           623           6,19        -14,86           5,3x           80,4x           2,6x        -163,5x
            Zelluna                          ZLNA NO               Not Rated         NOK              11,80                        -7,80                         -0,2x           -0,1x          0,1x            0,7x
            Ørsted                           ORSTED DC                Hold           DKK            122,55            115         10,60          10,19          16,5x           15,3x           7,7x            7,5x
            GRK                              GRK FH                    Buy           EUR              13,76            17           1,00           1,0x         13,3x           13,8x           6,9x            6,8x
            AAK                              AAK SS                    Buy           SEK              247,8           331         14,94          16,05          17,4x           15,9x          11,6x          10,2x
            Kilde: DNB Carnegie, FactSet, Bloomberg                                                                                                                                                                    
             
             
                                                                                                                                                                                                                            22 
             DNB Carnegie | 13 oktober 2025 
              
              
              
              
              
             AFTER-HOURS / AFTER-SKI 
                                                                                               Aksjer                                             Kursutvikling                                    12 mnd               Market cap
              Selskap                       Ticker                 Kurs      Endring      Volum (x1000)         Valuta        Siste uke      siste mnd         YTD          12 mnd            lav            høy          NOK mrd
              AFC Ajax                      AJAX                   9,36        -0,6 %             1              EUR             -1,1 %         -3,5 %         -2,1 %          -7,3 %        9,28          10,25             2,0
              AIK Fotboll                   AIKB                   1,55         2,3 %            24              SEK             -1,0 %         -2,2 %         -8,3 %          -3,4 %        1,41           2,00             0,0
              SC Braga                      SCB                   15,20         9,4 %            na              EUR              9,4 %          9,4 %          4,1 %          -5,0 %       13,60          17,00             0,2
              Besiktas Futbol               BJKAS                  1,97         0,5 %         57 028             TRY             -4,8 %         -3,9 %        -43,4 %        -45,9 %         1,68           4,13             2,1
              Borussia Dortmund             BVB                    3,54         0,0 %           258              EUR             -0,7 %         -1,4 %         12,6 %           1,1 %        2,78           4,20             4,6
              Brøndby IF                    BIFB                   0,32         0,0 %           199              DKK             -0,9 %         -2,7 %        -22,5 %        -31,3 %         0,30           0,51             4,3
              Celtic FC                     CCP                 170,00          0,0 %            na              GBp             -2,9 %         -2,9 %          1,5 %           4,6 %      142,50         195,00             2,2
              CF Intercity                  CITY                   0,12        -1,6 %            na              EUR             -1,6 %        -38,0 %        -34,7 %        -81,3 %         0,09           0,75             0,0
              Birmingham Sports             2309                   2,07        -1,9 %            na              HKD             -0,5 %         16,9 %        -12,7 %          -5,9 %        1,62           3,41             2,5
              FC København                  PARKEN              158,50         -0,9 %             4              DKK             -1,6 %        -18,1 %         24,3 %         29,9 %       118,00         240,00             11,3
              FC Porto                      FCP                    1,80         0,0 %            na              EUR              5,9 %         20,8 %         63,6 %         55,2 %         0,90           1,85             0,5
              Galatasaray Sportif           GSRAY                  1,40         0,7 %        210 172             TRY             -0,7 %         -3,4 %         -7,5 %        -11,6 %         1,14           1,83             4,6
              Juventus Football             JUVE                   2,70        -1,3 %           354              EUR             -1,2 %         -8,0 %        -10,6 %         10,1 %         2,31           3,56             12,0
              Manchester United             MANU                  15,96         1,5 %           825              USD              4,1 %         -2,7 %         -8,0 %          -1,8 %       12,05          19,65             27,8
              Olympique Lyonnais EFG                               1,69         0,0 %             1              EUR              1,8 %        -10,8 %        -15,9 %        -24,9 %         1,42           2,29             3,5
              SL Benfica                    SLBEN                  6,60         0,3 %             5              EUR             -0,6 %         -0,9 %       103,1 %          95,8 %         3,02           6,78             1,8
              Sporting Club                 SCP                    1,01         0,0 %             0              EUR              0,0 %          1,0 %         11,0 %           3,1 %        0,90           1,10             2,4
              SS Lazio                      SSL                    1,05         0,0 %            25              EUR             -0,5 %         -4,6 %          0,5 %         35,4 %         0,75           1,17             0,8
              Trabzonspor Sportif           TSPOR                  1,22        -0,8 %        395 816             TRY              0,8 %          1,7 %        -43,3 %        -39,7 %         0,93           2,84             2,2
              Skistar                       SKISB               154,20         -2,5 %            52              SEK             -2,3 %         -2,1 %         -5,7 %          -2,7 %      148,90         182,90             12,8
              Vail Resorts                  MTN                 148,77         -0,9 %           678              USD             -5,3 %          3,8 %        -20,6 %        -13,9 %       129,85         199,45              54
              Cie des Alpes                 CDA                   20,60        -1,7 %            31              EUR             -3,1 %         -3,7 %         35,9 %         49,5 %        13,24          23,65             12,3
              Amer Sports                   AS                    30,94        -4,6 %         10 491             USD            -10,0 %        -14,9 %         10,7 %         58,2 %        17,32          42,36            173,0
              Heineken                      HEIA                  66,86         0,0 %          1 397             EUR              1,3 %          1,3 %         -2,7 %        -13,4 %        63,58          82,78             452
              Carlsberg                     CARLB               757,40          1,1 %           166              DKK              1,7 %         -1,6 %          9,8 %          -4,3 %      662,60         958,80             168
              Anheuser-Busch                ABI                   51,36         0,5 %          1 324             EUR              1,5 %          2,7 %          6,4 %        -13,5 %        44,89          63,04            1 217
              Molson Coors                  TAP                   45,97        -0,1 %          2 169             USD             -0,9 %         -5,1 %        -19,8 %        -15,6 %        43,80          64,66              92
              Royal Unibrew                 RBREW               487,00          0,9 %            81              DKK              0,4 %         -0,6 %         -3,7 %        -10,6 %       464,60         591,50              38
              Kilde: Bloomberg, DNB Carnegie                                                                                                                                                                                              
              
              
              
              
              
              
              
              
              
              
              
              
              
              
              
                                                                                                                                                                                                                                                              23 
     DNB Carnegie | 13 oktober 2025 
      
     DISCLAIMER 
     This note must be read in conjuncifon with published research notes and/or DNB Carnegie Analyst Communicaifon. This note must be seen as markeifng material 
     and not as an investment recommendaifon within the meaning of Regulaifon (EU) NO 596/2014 on market abuse (Market Abuse Regulaifon) and associated rules, 
     implemented in the relevant jurisdicifon.  
     DNB Carnegie is a Business Area in the DNB Group comprising: 1) the investment services division of DNB Bank ASA; 2) DNB Carnegie Investment Bank AB (a wholly 
     owned subsidiary of DNB Bank ASA) and 3) DNB Carnegie, Inc. (a wholly owned subsidiary of DNB Bank ASA). DNB Carnegie is a leading Nordic provider of investment 
     services. 
     Any material produced by research in DNB Carnegie is produced in the investment services division of DNB Bank ASA and DNB Carnegie Investment Bank AB; thus “DNB 
     Carnegie” should be read as meaning these two enififes throughout the disclaimer text, unless otherwise expressively stated. 
     This note has been prepared by DNB Carnegie and is based on informaifon obtained from various public sources that DNB Carnegie believes to be reliable but has not 
     independently verified, and DNB Carnegie makes no guarantee, representaifon or warranty as to its accuracy or completeness. Any opinions expressed herein reflect 
     DNB Carnegie’s judgement at the ifme this note was prepared and are subject to change without noifce.  
     This note is made for informaifon purposes only, and does not consiftute and should not in any way be considered as an offer to buy or sell any securiifes or other 
     financial instruments or to parifcipate in any investment strategy. This note has been prepared as general informaifon and is therefore not intended as a personal 
     recommendaifon of parifcular financial instruments or strategies, and does not consiftute personal investment advice. Investors should therefore make their own 
     assessments of whether any of the trading ideas described herein are a suitable investment based on the investor’s knowledge and experience, financial situaifon, and 
     investment objecifves. 
     Any use of non-DNB logos in this note is solely for the purpose of assisifng in ideniffying the relevant issuer. DNB Carnegie is not affiliated with any such issuer. 
     This note is for clients only, and not for publicaifon, and has been prepared for informaifon purposes only by DNB Carnegie. 
     This note is the property of DNB Carnegie. DNB Carnegie retains all intellectual property rights (including, but not limited to, copyright) relaifng to this note. Sell-side 
     investment firms are not allowed any commercial use (including, but not limited to, reproducifon and redistribuifon) of this note contents, either parifally or in full, 
     without DNB Carnegie’s explicit and prior writfen consent. However, buy-side investment firms may use this note when making investment decisions, and may also base 
     investment advice given to clients on this note. Such use is dependent on the buy-side investment firm ciifng DNB Carnegie as the source. 
     DNB Bank ASA, its affiliates and subsidiaries, their directors, officers, shareholders, employees or agents, are not responsible for any errors or omissions, regardless of 
     the cause, or for the results obtained from the use of this note, and shall in no event be liable to any party for any direct, indirect, incidental, exemplary, compensatory, 
     puniifve, special or consequenifal damages, costs, expenses, legal fees, or losses (including, without limitaifon, lost income or lost profits and opportunity costs) in 
     connecifon with any use of this note. 
     DNB Carnegie and the rest of DNB Group have implemented a set of rules handling conflicts of interest. This includes confidenifality rules restricifng the exchange of 
     informaifon between various parts of DNB Carnegie and the rest of DNB group. In order to restrict flows of sensiifve informaifon, appropriate informaifon barriers have 
     been established between the Investment Banking Division and other business departments in DNB Carnegie, and between DNB Carnegie and other business areas in 
     the DNB Group. People outside an informaifon barrier may gain access to sensiifve informaifon only atfer having observed applicable wall-crossing procedures. This 
     means that employees of DNB Carnegie who are preparing this note are prevented from using or being aware of informaifon available in other parts of DNB Carnegie 
     or DNB Group that may be relevant to the recipients’ decisions.  
     Please  see  DNB  Carnegie's  website  (www.dnb.no/disclaimer/MAR) for  informaifon in accordance with Market Abuse Regulaifon (MAR). This  website contains 
     informaifon about our published investment recommendaifons and potenifal conflicts of interest. Please contact the DNB Carnegie analyst(s) on the front page for 
     further informaifon and inquiries regarding this note. 
     Distribuifon of material like this note is in certain jurisdicifons restricted by law. Persons in possession of this note should seek further guidance regarding such 
     restricifons before distribuifng this note.  
     DNB Bank ASA is a bank incorporated in Norway and is authorised and regulated by the Norwegian Financial Supervisory Authority. DNB Bank ASA is established in 
     Singapore and in the UK via its Singapore and UK branches, which are authorised and regulated by the Monetary Authority of Singapore, and on a limited basis by the 
     Financial Conduct Authority and the Prudenifal Regulaifon Authority of the UK respecifvely. DNB Bank ASA is established in Sweden via its Sweden branch which are 
     subject to supervision by the Financial Supervisory Authority of Sweden. DNB Carnegie Investment Bank AB is a bank incorporated in Sweden with limited liability and 
     is authorised and regulated by the Swedish Financial Supervisory Authority. DNB Carnegie Investment Bank AB is established in the UK via its UK branch which is 
     authorised and regulated by the UK Financial Conduct Authority (FCA). DNB Carnegie Investment Bank AB is established in Finland and Denmark via its Finland and 
     Denmark branches which are subject to limited supervision by the respecifve naifonal Supervisory Authoriifes. 
     Further details about the extent of regulaifon by local authoriifes outside Norway and Sweden are available on request. 
     Addiifonal informaifon for clients in Australia 
     This note has been prepared and issued outside Australia. 
     DNB Bank ASA ARBN 675 447 702 is exempt from the requirement to hold an Australian financial services licence under the Corporaifons Act 2001 (Cth) 
     (“Corporaifons Act”) in respect of financial services it provides to “wholesale clients” within the meaning of the Corporaifons Act (“Wholesale Clients”).  DNB Bank 
     ASA accordingly does not hold an Australian financial services licence.  DNB Bank ASA is regulated by Finansiflsynet (the Financial Supervisory Authority of Norway) 
     under the laws of Norway, which differ from Australian laws. 
                                                                                         24 
    DNB Carnegie | 13 oktober 2025 
     
    This note is provided only to authorised recipients who are both Wholesale Clients and “professional investors” within the meaning of the Corporaifons Act. In no 
    circumstances may this note be provided to any other person. 
    No member of the DNB Group, including DNB Bank ASA and DNB Carnegie Investment Bank AB, is an authorised deposit-taking insiftuifon (“ADI”) under the Banking 
    Act 1959 (Cth).  Accordingly, neither DNB Bank ASA nor DNB Carnegie Investment Bank AB is supervised by the Australian Prudenifal Regulaifon Authority as an ADI. 
    DNB Bank ASA is a limited liability company incorporated in Norway. 
    Nothing in this note excludes, restricts or modifies a statutory warranty or liability to the extent such an exclusion, restricifon or modificaifon would be prohibited under 
    Australian law. 
    Addiifonal informaifon for clients in Canada 
    This note and the informaifon included herein is general investment advice that is not tailored to the needs of any recipient and, accordingly, is distributed to Canadian 
    residents in reliance on secifon 8.25 of the Canadian Securiifes Administrators’ Naifonal Instrument 31-103 Registraifon Requirements, Exempifons and Ongoing 
    Registrant Obligaifons. For disclosures regarding any financial or other interest that DNB Bank ASA, DNB Carnegie Investment Bank AB and their affiliates may have in 
    the issuer or issuers that are the subject of this note please see DNB Carnegie's website (www.dnb.no/disclaimer/MAR). 
    Addiifonal informaifon for clients in Singapore 
    This note is distributed by the Singapore Branch of DNB Bank ASA. It is intended for general circulaifon and does not take into account the specific investment objecifves, 
    financial situaifon or parifcular needs of any parifcular person. Please seek advice from a financial adviser regarding the suitability of any product referred to in this 
    note, taking into account your specific financial objecifves, financial situaifon or parifcular needs before making a commitment to purchase any such product or security.  
    You have received a copy of this note because you have been classified as an accredited investor, an expert investor, or as an insiftuifonal investor, as these terms have 
    been defined under Singapore's Financial Advisers Act (Cap. 110) ("FAA") and/or the Financial Advisers Regulaifons ("FAR"). The Singapore Branch of DNB Bank ASA is a 
    financial adviser exempt from licensing under the FAA but is otherwise subject to the legal requirements of the FAA and of the FAR. By virtue of your status as an 
    accredited investor, insiftuifonal investor or as an expert investor, the Singapore Branch of DNB Bank ASA is, with respect to certain of its dealings with you or services 
    rendered to you, exempt from having to comply with certain regulatory requirements of the FAA and FAR, including without limitaifon, secifons 34, 36 and 45 of the 
    FAA. Secifon 34 of the FAA requires a financial adviser to disclose material informaifon concerning designated investment products that are recommended by the 
    financial adviser to you as the client. Secifon 36 of the FAA requires a financial adviser to have a reasonable basis for making investment recommendaifons to you as 
    the client. Secifon 45 of the FAA requires a financial adviser to include, within any circular or writfen communicaifons in which they make recommendaifons concerning 
    securiifes, a statement of the nature of any interest which the financial adviser (and any person connected or associated with the financial adviser) might have in the 
    securiifes.  
    Please contact the Singapore branch of DNB Bank ASA at +65 6260 0111 with respect to any matfers arising from, or in connecifon with, this note.  
    This note is intended for and is to be circulated only to people who are classified as an accredited investor, an expert investor, or an insiftuifonal investor. If you are not 
    an accredited investor, an expert investor or an insiftuifonal investor, please contact the Singapore Branch of DNB Bank ASA at +65 6260 0111.  
    DNB Bank ASA, its affiliates and subsidiaries, our associates, officers and/or employees may have interests in any products referred to in this note by acifng in various 
    roles including as distributor, holder of principal posiifons, adviser or lender. DNB Bank ASA, its affiliates, subsidiaries, our associates, officers and/or employees may 
    receive fees, brokerage or commissions for acifng in those capaciifes. In addiifon, DNB Bank ASA, its affiliates and subsidiaries, our associates, officers and/or employees 
    may buy or sell products as principal or agent and may effect transacifons that are not consistent with the informaifon set out in this note. 
    Addiifonal informaifon for clients in the United States 
    This note is being furnished solely to Major U.S. Insiftuifonal Investors within the meaning of Rule 15a-6 under the U.S. Securiifes Exchange Act of 1934 and to such 
    other U.S. Insiftuifonal Investors as DNB Carnegie, Inc. may determine. Distribuifon to non-Major U.S. Insiftuifonal Investors will be made only by DNB Carnegie, Inc., 
    separately incorporated subsidiary of DNB Bank ASA which is a U.S. broker-dealer registered with the Securiifes and Exchange Commission (“SEC”) and member of the 
    Financial Industry Regulatory Authority (“FINRA”) and the Securiifes Investor Protecifon Corporaifon (“SIPC”). 
    Securiifes offered and sold in the U.S. are provided through DNB Carnegie, Inc. (SEC #8-66024 / CRD#127605). 
    Any U.S. recipient of this note seeking to obtain addiifonal informaifon or to effect any transacifon in any security discussed herein or any related instrument or 
    investment should contact DNB Carnegie, Inc., 30 Hudson Yards, 81st Floor, New York, NY 10001, telephone number +1 212-551-9800. 
                                                                       25