US renter, EQUITY RESEARCH                                                                                                      13 januar 2025 
         
        Research report prepared by DNB Markets, a division of DNB Bank ASA 
         
        Aksjemarkedet i dag 
         
         
         
         
        SANKSJONSLØFT FOR OLJEPRIS                                                                            Portefølje anbefalte aksjer: 
                                                                                                                         
        & SHIPPING FØR Q4-TALL– BNOR                                                                               -    Aker BP 
                                                                                                                   -    Mowi 
                                                                                                                   -    Norconsult 
        Fredagens amerikanske arbeidsmarkedstall styrket ikke eventuelle forventninger om                          -    Protector 
        raskere rentekutt fremover og med tiårsrenten ytterligere opp i retning av 5%-merket                       -    Salmar 
        sendte dette indeksene i motsatt retning. Målingene som viste en kombinasjon av lavere                     -    Sats 
                                                                                                                   -    Storebrand 
        forbrukertillit og samtidig høyere langsiktige inflasjonsforventninger bidro heller ikke i                 -    Subsea 7 
        positiv retning. Etter å ha forsøkt å   hente seg noe inn igjen mot slutten av dagen                       -    Veidekke 
        endte S&P500 fortsatt ned 1.5%. Nasdaq og Dow var ved stengetid begge ned                                  -    Vår Energi 
        1.6%.  Tross  en  inneklemt  børsdag  kom  også  volumet  aksjer  omsatt  på  de  tre                      -    Yara 
                                                                                                                         
        hovedindeksene likevel inn på 112-116% av gjennomsnittet for de siste tre måneder. 
                                                                                                                   -    YTD DNB      0% 
        VIX-indeksen steg i tillegg på fredag med 8.1% til 19.5 punkter. Renten på tiårige US                      -    YTD OSE      0% 
        statsobligasjoner  endte  opp  med  11  basispunkter  til  4.76%,  hvilket  var  opp  3 
        basispunkter i forhold til ved stengetid i det norske markedet før helgen. Med markedet               I dag 
                                                                                                               
                                                                                                               
        i Japan stengt, og dermed begrenset aktivitet, peker futures på S&P500 i øyeblikket mot               Rapporter / nyheter etc Norden 
        en åpning ned 0.4% ved start av handel i USA i ettermiddag.                                            
                                                                                                               
                                                                                                                        BioInvenst, koferanse 
        I Asia ser så langt ikke dagens oppdatering av den kinesiske handelsbalansen for                                Cargotec, oppdatering 
                                                                                                                        DFDS, omsetning 
        desember ut til å ha bedret stemningen. Med både importen og eksporten opp år/år,                               Elekta, konferanse 
        begge deler også mer forventet, endte handelsoverskuddet for måneden på USD 105                                 Genmab,  konferanse 
        mrd. Drevet av utviklingen i USA før helgen har investorene i første omgang likevel                             Moberg Pharma, konferanse 
                                                                                                                         
        reagert med å sende de viktigste indeksene i Kina, Sør-Korea og på Taiwan ned med                                
        henholdsvis 0.5%, 1.1% og 2.4%. Det kommer ved innledningen av uken begrenset                         Nøkkeltall Norden 
                                                                                                               
                                                                                                               
        med ytterligere nøkkeltall fra makrosiden, men på den annen side kan vi nå uansett                              SE: Boligpriser 
        vente at mye av den kortsiktige oppmerksomheten vil bli rettet mot den umiddelbart                              NO: Boligpriser 
                                                                                                                         
        forstående  rapporteringssesongen.  Amerikansk  finanssektor  vil  også  i  denne                      
        runden med kvartalstall være tidlig ute og her får vi oppdateringer fra de største bankene             
                                                                                                              Rapporter/nøkkeltall Europa/USA 
        allerede i løpet av onsdag og torsdag denne uken. I tillegg må vi forvente at det som                  
                                                                                                                        Japan: Marked stengt 
        følge av både resultatvarsler og oppdateringer av de kortsiktige forventningene fra                             Kina: Handelsbalanse 
                                                                                                               
        selskapene i de nordiske markedene vil kunne bli bevegelse i enkeltaksjer gjennom                               US: Inflasjonsforventninger NY 
        de neste dagene.                                                                                                 
                                                                                                                         
                                                                                                               
        I tillegg til de skjerpede sanksjonene mot den såkalte skyggeflåten, hvilket også ga                  DNB Markets Konferanser 
                                                                                                              A 
        aksjene innenfor tanksektoren et ytterligere løft allerede på fredag, har de reduserte                 
                                                                                                                        05. mar. Energi-  & Shippingkonferanse 
        amerikanske lagerbeholdningene og kaldt vær i deler av Nord-Amerika fortsatt å gi                               03. apr. Nordisk SMB konferanse  
        oljeprisene oppdrift gjennom helgen. På den annen side har imidlertid de kinesiske                     
                                                                                                              Emisjoner, børsnoteringer o.l. 
        handelsbalansetallene  og  USD-kursen  så  langt  ikke  bidratt  til  å  fyre  ytterligere             
        oppunder prisløftet. Brent ligger før åpning i dag på USD 80.61 pr fat og er med det                       -    Pågående transaksjoner 
        opp USD 1.15 pr fat i forhold til ved stengetid i det norske markedet før helgen. Siden                    -    Om aksjehandelsløsning 
        fredag ettermiddag har også WTI-prisen kommet opp med USD 1.18 pr fat og ligger i                     Aktuelle podcasts/webinarer: 
        øyeblikket på USD 78.10 pr fat.                                                                        
                                                                                                                        - 
        Bluenord har annonsert en mindre utsettelse for produksjonsopptrappingen på Tyra-                                   
                                                                                                              UTBYTTE er en podcast fra DNB som handler om det 
        feltet. Selskapet venter nå å være opp på platånivå i produskjonen ved utgangen av 
                                                                                                              viktigste  som  skjer  i  den  globale  økonomien  og 
        januar. Tidligere kommunikasjon fra selskapet har vær at dette produksjonsnivået skulle               finansmarkedene. Hør på iTunes, Spotify og Soundcloud 
        være på plass i andre halvdel av januar. Nyheten har begrensede implikasjoner for 
        verdsettelsen  og  vi  venter  kun  lav  effekt  på  konsensusforventningene  for  2025.              ANALYST
        Utsettelsen innebærer imidlertid at vi ikke kan vente å få en første utbytteannonsering i             Ole-Andreas Krohn
                                                                                                              Ole-andreas.krohn@dnb.no
        forbindelse med Q4-rapporteringen den 12. februar. Vilkårene i selskapets låneavtale 
                                                                                                              TLF: +47 918 59 722
        inkluderer en forutsetning om at produksjonen må ha vært oppe på platånivået i rundt 
                                                                                                              Please see the last page for important information. This research 
        en måned før de kan åpne for utbytter. Etter en oppgang på nesten 20% siden starten 
                                                                                                              report was not produced in the US. Analysts employed by non-
        av desember stengte Bluenord fredag på NOK 703 pr aksje. Vi har her før eventuelle                    US Affiliates are not registered / Qualified research analysts with 
        endringer en kjøpsanbefaling med et kursmål på NOK 680 pr aksje.                                      FINRA in the United States                       
                                                                                                                         
                                                                                                               
                                                                                                               
                                                                                                               
                                                                                                                                    
          DNB Markets | US aksjeindekser og oljepris – før og etter stengetid i oslo 
           
          13 januar 2025 
           
          US AKSJEINDEKSER OG OLJEPRIS – FØR OG ETTER STENGETID I OSLO 
             Index rebased
           100.0                                                                                    USD per brl
                                                                                                     80
            99.5                                                                                     79
            99.0                                                                                     78
                                                                                                     77
            98.5                                                                                     76
            98.0                                                                                     75
                                                                                                     74
            97.5                                                                                     73
            97.0                                                                                     72
                                                                                                     71
            96.5         6         7          8          9          0          1          2          70
                         1         1          1          1          2          2          2                     5       6        7        8       9        0       1        2
                                                                                                                1       1        1        1       1        2       2        2
                                     Dow           S&P500           Nasdaq                                                              Axis Title
                                                                                                                                       WTI Oil Price
          INTERNASJONALE BØRSER   RENTER                         VALUTA / RÅVARER 
                                Siste   Endr.         %                      Siste     I går Endr.                            Siste      I går Endr. %
          Dow Jones           41,938     -697     -1.63       USA 10år       4.759     4.69    0.07    EUR/USD               1.021      1.024     -0.29
          S&P 500              5,827       -91    -1.54       Tyskl. 10år    2.595     2.55    0.05    USD/JPY               157.5      157.7      0.15
          NASDAQ              19,162     -317     -1.63       Norge 10år 3.992         4.00 -0.01      USD/NOK              11.494    11.476      -0.15
          Nikkei 225          39,190     -415     -1.05       USA 3m         4.854     4.87 -0.01      EUR/NOK              11.740    11.759       0.17
          Euro 500             5,885       -48    -0.81       Euro 3m        2.766     2.78 -0.02                             Siste     Endr. Endr. %
          Danmark-KFX          2,118         3    0.14        Norge 3m       4.620     4.64 -0.02      CRB indeks             306        8.58      2.89
          Finland-HEX          9,560       -55    -0.57                                                Brent sp. ($/bbl)      80.4       3.26      4.22
          Norge-OSEBX          1,480         7    0.47                                                 Brent 1m ($/bbl)       81.2       4.28      5.56
          Sverige-SAX            959       -10    -1.00                                                Alum. 3m ($/ton)2,571.5          73.00      2.92
                                                                                                       US Nat.gass             4.1       0.37      9.87  
           
          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                 86.26          2.92            6,774,724           630.02                632.30         -2.28
          GN Group                       51.54          -5.88                 343           125.48                124.95         0.53
          AP Møller Maersk               7.48           -0.57             353,911          10,926.34           10,960.00        -33.66
          Finland
          Nokia                          4.52           -0.11         13,624,549              4.43                  4.41         0.01
          Metso                          4.27           -0.34               1,836             8.36                  8.75         -0.39
          UPM Kymmene                    27.56          -0.13              87,344            26.98                 26.88         0.10
          Norge
          BW LPG                         12.21          0.82              487,010           140.34                137.70         2.64
          Frontline                      17.23          1.33            7,811,659           198.03                195.95         2.08
          Norsk Hydro                    5.55           0.07              164,284            63.79                 64.38         -0.59
          Yara                           13.61          0.19               63,131           312.86                314.10         -1.24
          Cool Company                   8.54           0.33              292,089            98.16                 98.30         -0.14
          Golden Ocean                   9.33           0.34            2,846,869           107.24                107.15         0.09
          Himalaya Shipping              5.16           0.23              155,454            59.31                 58.80         0.51
          Hafnia                         5.92           0.37            3,503,072            68.04                 67.50         0.54
          Okeanis Eco Tankers            24.27          2.22              496,359           278.95                270.50         8.45
          Flex LNG                       25.96          1.41              847,124           298.37                294.80         3.57
          Equinor                        25.27          -0.03           3,162,605           290.44                294.10         -3.66
          Subsea 7                       17.23          0.11               10,761           198.03                199.00         -0.97
          Telenor                        11.16          -0.07              48,369           128.27                127.90         0.37
          Tomra                          13.44          0.00                  189           154.47                147.20         7.27
          Questerre                      0.22           -0.02             101,772             1.75                  1.85         -0.10
          Orkla                          8.78           0.02               27,432           100.86                100.40         0.46
          Sverige
          AstraZeneca                    67.01          0.43            5,671,236           1540.37                 1508        32.37
          Electrolux                     15.93          0.11                  724            91.52                 89.52         2.00
          Ericsson (B)                   8.13           -0.18         22,713,613             93.44                 92.58         0.86
          Hennes & Mauritz               2.52           -0.05             158,128           144.82                144.55         0.27
          Atlas Copco                    15.76          0.00              300,269           181.14                175.65         5.49
          SKF B                          18.98          -0.16              25,625           218.15                   212         6.15
          Telia                          5.36           -0.09             123,491            30.80                 30.28         0.52
          Assa Abloy                     14.25          -0.19             208,340           327.57                   320         7.57
          Sandvik                        18.21          -0.22             111,719           209.30                 203.7         5.60         
                                                                                                                                                                                       2 
         DNB Markets |  
          
         13 januar 2025 
          
          
         US S&P500 – AVKASTNING: VERDI VS VEKST VS VEKST&PRIS (REBASERT)*  
                                        Siste år                                                                   Siden 1995
          250                                                                   3000
          200                                                                   2500
                                                                                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 Markets                                                                                                                    
          US indekser                                   I går  Endr.      %1D      %1W      %1M     %3M       %YTD       %12M                Est. P/E
         Dow Jones Industrial                         41,938   -696.8     -1.63    -1.07    -4.31   -2.16     -1.42      11.56                 22.54
         S&P 500                                       5,827    -91.2     -1.54    -0.71    -3.70    0.21     -0.93      21.81                 24.67
         Nasdaq Composite                             19,162   -317.3     -1.63    -0.62    -3.84    4.46     -0.77      27.98                 36.19
         Russel 2000                                   2,189    -49.7     -2.22    -1.90    -6.72   -2.02     -1.84      12.21                 43.45
         Amex naturgass (XNG)                            660     -1.4     -0.20     1.39    2.60     4.83      2.65      20.21                 14.97
         Amex Oil Service                                 74     -0.2     -0.21    -0.84    -1.45   -8.92      1.41      -7.26                    na
         Philadelphia oljeproduksjon (XOI)             1,843    16.9      0.92      3.18    1.18    -7.09      4.51      -0.32                    na
         Amex farmasi (DRG)                              941     -0.6     -0.07     0.30    -2.07  -13.16      0.72      -1.86                 18.08
         Nasdaq biotech                                4,296    -79.6     -1.82    -0.99    -3.38  -10.02     -0.35      -3.96                    na
         Philadelphia halvleder (SOX)                  5,037   -124.9     -2.42     0.32    -2.18   -5.59      1.16      24.31                 41.65
         S&P 500 Paper & Forest (PAFO)                   460     -8.0     -1.70    -0.68    -9.07   -3.02     -0.35       2.98                 14.90
         Kilde: Bloomberg, DNB Markets
          Råvarer og shipping                 Siste     I går  Endr.      %1D      %1W      %1M     %3M      %YTD       %12M      52W H       52W L
         CRB indeks                           306.0    306.0    5.48      1.82        3      4.1      5.1       3.1       15.7      306.0      263.0
         GS råvare indeks                     3,816    3,816   93.09      2.50        3        5       3         4          13      3,857      3,307
         Olje
         Brent Spot                           80.35  #N/A N/A   2.32      2.98      4.83    8.92     1.42      8.43       2.14      93.31      70.69
         Brent olje 1m                        81.20    79.76    1.44      1.81      6.42    9.01     2.73      8.79       3.72      92.18      68.68
         Brent olje 3m                        78.99    78.06    0.93      1.19      4.98    7.11     1.07      6.92       1.57      90.22      68.01
         WTI olje 1m                          78.17    76.57    1.60      2.09      6.27    9.65     3.45      8.99       7.55      87.67      65.27
         Flybensin                           761.75     0.00   23.50      3.18      4.28    8.74     2.80      6.09     -10.59
         Naturgass US Henry Hub                4.12     4.12    0.18      4.57     21.18   34.64    82.30     21.18      26.77
         Fyringsolje                         258.2     250.2    8.00      3.20      9.62    13.7     10.1      11.3       -3.3     297.4      204.3
         Metaller
         Aluminium 3m                         2,572    2,572      33      1.28      3.13     -1.4    -0.6       0.8       15.2      2,799      2,153
         Nikkel                              15,658   15,658     176      1.14      3.62     -0.4   -10.7       2.2       -4.7     21,750     14,905
         Kobber                               9,092    9,092      13      0.14      2.42     -1.4    -6.5       3.7        8.6     11,105      8,127
         Gull                                 2,687    2,690      -3      -0.12     1.90     1.4      1.1       2.4       31.1      2,790      1,984
         Shipping
         WS AG - Japan, 250 dwt                 48        48       3      5.56     18.75      12      -21       19         -27        88          38
         WS AG - USG, 250 dwt                   30        30       3      9.09      9.09       9      -14        9         -29        55          28
         Baltic dry index                     1,048    1,048    79.0      8.15     -2.24      -0      -42        5         -28      2,419        966
         Kilde: Bloomberg, DNB Markets
          Renter og valuta                    Siste     I går  Endr.                 1W      1M       3M       YTD        12M     52W H       52W L
         Norge - Nibor 1m                    4.580     4.580   0.000               -0.03   -0.07    -0.07     -0.03      -0.02      4.67        4.58
         Norge - Nibor 3m                    4.620     4.620  -0.010               -0.04   -0.05    -0.09     -0.06      -0.09      4.78        4.62
         USA - Libor 3m                      4.854     4.855  -0.001               -0.08   -0.42    -0.73     -0.74      -0.80        na          na
         Euro - Euribor 3m                   2.766     2.766  -0.023                0.04   -0.11    -0.42      0.05      -1.17      3.97        0.00
         Norge 10 år stat                    3.992     3.992   0.018                0.12    0.48    0.40       0.11       0.49      4.08        3.17
         USA 10 år stat                      4.759     4.759   0.070                0.16    0.53    0.70       0.19       0.73      4.79        3.60
         Euro 10 år stat                     2.595     2.595   0.028                0.17    0.47    0.34       0.23       0.38      2.71        2.01
         Tyskland 10 år stat                 2.595     2.595   0.028                0.17    0.47    0.34       0.23       0.38      2.71        2.01
         Japan 10 år stat                    1.203     1.203   0.019                0.10    0.13    0.24       0.10       0.62      1.21        0.56
         UK 10 år stat                       4.838     4.838   0.027                0.25    0.52    0.63       0.27       1.02      4.92        3.73
         Valuta
         EUR/USD                             1.021     1.024  -0.003              -0.018  -0.029   -0.070    -0.014     -0.074     1.121       1.021
         USD/JPY                             157.5     157.7  -0.240                -0.1     3.8      7.7       0.3       11.8     162.0       139.6
         GBP/USD                             1.214     1.221  -0.006              -0.038  -0.048   -0.092    -0.037     -0.058     1.343       1.213
         USD/NOK                            11.494    11.476   0.018               0.202   0.350   0.695      0.107      1.146    11.512      10.264
         EUR/NOK                            11.740    11.759  -0.020               0.006   0.035   -0.039    -0.046      0.402    12.134      11.250
         GBP/NOK                            13.959    14.008  -0.049              -0.181  -0.103   -0.143    -0.284      0.784    14.371      13.097
         Kilde: Bloomberg, DNB Markets                                                                                                               
                                                                                                                                                                       3 
               DNB Markets |  
                
               13 januar 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
                Chevron Corp                            153.14         1.9 %       -0.5 %         4.0 %        Walgreens Boots Alliance Inc11.76            27.5 %       13.2 %       -49.5 %         Walgreens Boots Alliance1 I1n.c76       27.5 %        13.2 %      -49.5 %
                Walmart Inc                              93.00         1.3 %       -1.3 %       72.9 %         Constellation Energy Corp 305.19             25.2 %       27.7 %      170.3 %          Constellation Energy Co3rp05.19         25.2 %        27.7 %      170.3 %
                Home Depot Inc/The                      389.89         0.7 %       -6.5 %         9.6 %        Diamondback Energy Inc         174.77         2.2 %         7.0 %       13.6 %         Delta Air Lines Inc         66.95         9.0 %        8.8 %       74.0 %
                Boeing Co/The                           172.00         0.1 %        1.4 %      -21.0 %         Zscaler Inc                    189.98         1.4 %        -4.3 %      -17.7 %         VF Corp                     22.79         5.8 %        8.1 %       40.6 %
                NIKE Inc                                 71.20        -0.1 %       -7.8 %      -32.2 %         American Electric Power Co I9n3c.51           1.4 %         0.9 %       14.8 %         Bunge Global SA             81.22         5.0 %       -1.7 %      -14.4 %
                Johnson & Johnson                       142.06        -0.1 %       -3.1 %      -12.5 %         Lucid Group Inc                   3.02        1.3 %       17.1 %         0.5 %         CVS Health Corp             48.01         4.3 %       -2.8 %      -37.3 %
                Merck & Co Inc                           99.25        -0.6 %       -2.7 %      -16.3 %         Dollar Tree Inc                  72.90        1.3 %         4.0 %      -46.3 %         Whirlpool Corp             118.01         4.0 %       -3.9 %         3.4 %
                UnitedHealth Group Inc                  520.69        -0.7 %        0.0 %        -0.2 %        MercadoLibre Inc              1758.77         1.1 %        -3.6 %        6.0 %         Vistra Corp                166.73         3.7 %       15.1 %      325.1 %
                Amgen Inc                               262.23        -0.7 %       -3.1 %      -14.4 %         MercadoLibre Inc              1758.77         1.1 %        -3.6 %        6.0 %         United Airlines Holdings1 I0n7c.11        3.3 %       12.6 %      169.3 %
                Cisco Systems Inc                        58.74        -0.8 %        0.2 %       16.7 %         Meta Platforms Inc             615.86         0.8 %        -0.7 %       64.5 %         Zimmer Biomet Holding1s0 In4c.54          3.0 %       -2.1 %      -15.1 %
                Honeywell International Inc             218.19        -0.9 %       -4.1 %         8.5 %        Gilead Sciences Inc              89.88        0.8 %        -2.2 %        4.1 %         Alaska Air Group Inc        68.18         2.9 %        9.0 %       93.9 %
                Walt Disney Co/The                      108.65        -1.0 %       -4.1 %       20.3 %         Lululemon Athletica Inc        395.47         0.6 %         1.0 %      -17.6 %         Air Products and Chemic2a9l3s. 0In8c      2.7 %       -6.2 %       11.0 %
                Coca-Cola Co/The                         61.07        -1.0 %       -3.2 %         1.1 %        AstraZeneca PLC                  67.01        0.6 %         0.6 %       -3.5 %         Leidos Holdings Inc        149.44         2.5 %       -2.4 %       35.6 %
                Microsoft Corp                          418.95        -1.3 %       -6.3 %         7.8 %        Intuitive Surgical Inc         547.47         0.6 %         1.5 %       50.5 %         Archer-Daniels-Midland C5o1.09            2.5 %       -2.5 %      -26.6 %
                JPMorgan Chase & Co                     239.87        -1.3 %        0.0 %       41.9 %
                Amazon.com Inc                          218.94        -1.4 %       -3.7 %       41.6 %         Bunn                            siste       1 dag        1 mnd            1 år         Bunn                        siste       1 dag       1 mnd            1 år
                International Business Machine          219.75        -1.5 %       -4.8 %       32.5 %         ON Semiconductor Corp            53.94       -7.5 %      -18.2 %       -26.6 %         Constellation Brands Inc181.81         -17.1 %       -24.1 %      -29.6 %
                Visa Inc                                307.71        -1.6 %       -2.2 %       16.5 %         PDD Holdings Inc                 94.68       -5.6 %        -7.4 %      -36.3 %         PG&E Corp                   17.17      -10.8 %       -13.1 %        -1.9 %
                McDonald's Corp                         282.31        -1.6 %       -4.8 %        -3.8 %        PayPal Holdings Inc              83.36       -5.2 %        -8.4 %       36.7 %         ON Semiconductor Corp 53.94              -7.5 %      -18.2 %      -26.6 %
                Procter & Gamble Co/The                 158.56        -2.2 %       -7.3 %         5.3 %        eBay Inc                         65.90       -5.0 %         3.2 %       59.9 %         Edison International        65.00        -6.5 %      -20.6 %        -8.9 %
                Sherwin-Williams Co/The                 330.16        -2.2 %       -9.4 %         9.1 %        Regeneron Pharmaceutical6s9 In6c.88          -5.0 %        -4.7 %      -25.3 %         Brown-Forman Corp           33.86        -5.9 %      -24.7 %      -39.3 %
                Apple Inc                               236.85        -2.4 %       -4.5 %       27.4 %         Advanced Micro Devices Inc116.04             -4.8 %        -8.6 %      -20.8 %         Molson Coors Beverage C5o2.44            -5.7 %      -14.1 %      -17.0 %
                3M Co                                   131.21        -2.5 %        1.0 %       45.1 %         JD.com Inc                       33.10       -4.7 %      -11.2 %        34.0 %         Allstate Corp/The          180.99        -5.6 %       -7.8 %       19.8 %
                Salesforce Inc                          317.85        -2.8 %      -10.3 %       16.9 %         Xcel Energy Inc                  63.37       -4.5 %        -7.0 %        3.4 %         Equinix Inc                899.83        -5.4 %       -6.8 %       10.4 %
                Caterpillar Inc                         351.00        -2.8 %       -7.8 %       20.9 %         Netflix Inc                    837.69        -4.3 %        -8.8 %       70.2 %         Oracle Corp                154.50        -5.3 %      -10.9 %       44.9 %
                Verizon Communications Inc               37.81        -2.9 %      -10.6 %        -1.9 %        Verisk Analytics Inc           268.63        -4.2 %        -5.2 %       13.5 %         Blackstone Inc             164.85        -5.2 %      -12.5 %       38.1 %
                NVIDIA Corp                             135.91        -3.0 %        1.2 %      148.4 %         Enphase Energy Inc               66.74       -4.2 %        -9.6 %      -39.4 %         PayPal Holdings Inc         83.36        -5.2 %       -8.4 %       36.7 %
                American Express Co                     293.30        -3.2 %       -2.9 %       61.1 %         Charter Communications In3c34.89             -4.1 %      -11.8 %        -8.2 %         Global Payments Inc        105.71        -5.1 %       -7.4 %      -18.9 %
                Goldman Sachs Group Inc/The             560.00        -3.5 %       -4.4 %       48.2 %         Kraft Heinz Co/The               28.51       -3.9 %      -10.0 %       -24.3 %         eBay Inc                    65.90        -5.0 %        3.2 %       59.9 %
                                                                                                               Autodesk Inc                   284.96        -3.8 %        -6.2 %       17.5 %         Regeneron Pharmaceut6ic9a6ls.8 I8nc      -5.0 %       -4.7 %      -25.3 %
                Kilde: Bloomberg / DNB Markets                                                                                                                                                                                                                                     
                Indeksutvikling på sektornivå
                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
                Luftfart                                     5.2%          8.3%        36.9%         71.5%           7.8%           12.4      Biler og komponenter                                   0.6%         -3.3%         -2.1%        -10.3%         -0.2%             7.2
                Bygg og anlegg                               0.4%         -7.1%          1.3%        54.8%          -0.8%           35.6      Helsevern - utstyr og tjenester                        0.5%          1.0%         -1.7%          9.8%          1.2%           24.9
                Olje og gass                                 0.4%         -0.3%         -5.7%          8.0%          2.9%           15.2      Energi                                                 0.2%          4.6%         -2.1%         -2.3%          4.8%             7.8
                Farmasi                                      0.3%         -0.7%       -10.9%           0.9%          0.9%           20.2      Programvare og tjenester                               0.1%          1.3%         12.9%         39.1%          3.2%           42.7
                Fritidsutstyr                               -0.1%         -7.6%       -20.9%         17.3%           2.0%           14.6      Telekommunikasjon og tjenester                        -0.1%         -3.0%         -2.0%         10.5%         -0.2%           13.8
                Kraft                                       -0.2%         -1.8%         -6.2%        20.1%          -0.2%           18.7      Kommersielle tjenester og leveranser                  -0.2%         -0.9%          0.3%         12.3%          1.2%           24.1
                Energi og relatert utstyr                   -0.4%         -2.2%         -5.2%         -8.3%          2.0%           12.4      Legemiddelindustri og bioteknologi                    -0.4%         -0.5%         -8.3%         -0.2%          2.8%           16.8
                Metall                                      -0.8%         -5.0%       -22.9%          -8.2%          2.9%           15.9      Transport                                             -0.5%         -3.6%         -3.9%         -9.8%         -1.8%           14.3
                Helseartikler                               -0.9%          0.0%          0.4%          8.4%          2.2%           26.3      Forbruksvarer og klær                                 -0.5%          0.6%          1.3%          4.1%          0.6%           26.8
                Kjemikalier                                 -0.9%         -6.6%       -13.5%          -1.4%         -1.6%           22.2      Banker                                                -0.6%          1.1%          5.5%         26.9%          1.1%             7.2
                Kommunikasjonsutstyr                        -1.0%          0.0%          6.5%        33.2%           0.3%           22.4      IT utstyr                                             -0.7%          1.8%          8.8%         15.9%          1.9%           21.4
                Elektrisk utstyr                            -1.1%         -2.6%          7.8%        45.4%           2.2%           32.3      Hotell-, underholdnings- og restaurantvirksom-0h.e7t%               -2.0%          4.4%         15.9%         -0.9%           23.6
                Industrielle konglomerater                  -1.4%         -2.5%         -0.2%        34.3%          -1.8%           20.4      Materialer                                            -0.9%         -3.1%         -8.4%         -1.1%         -0.2%           16.2
                Bioteknologi                                -1.4%         -2.6%       -13.8%          -7.4%         -0.8%           20.1      Eiendomsselskaper                                     -1.1%         -5.7%        -13.2%         -5.5%         -3.6%           13.3
                Hotell og restaurant                        -1.6%         -6.7%         -0.1%        12.4%          -3.2%           25.4      Kapitalvarer                                          -1.1%         -0.8%          1.2%         17.0%          1.1%           22.1
                Maskiner                                    -1.7%         -7.3%         -6.2%        15.0%          -1.9%           18.8      Husholdningsvarer og personlige produkter -1.2%                     -2.8%         -6.7%         -1.1%         -1.8%           19.5
                Papir- og skogprodukter                     -1.7%         -9.1%         -3.0%        42.2%          -0.3%           14.9      Finansieringsselskaper                                -1.3%          1.3%          5.5%         19.3%          2.7%           16.3
                Elektronisk utstyr og instrumenter          -1.7%         -2.7%          1.8%        22.4%           0.7%           24.6      Mat- og apotekhandel                                  -1.5%         -4.3%         -0.8%          7.4%         -2.2%           12.3
                Programvare                                 -1.7%         -7.3%          0.7%        10.1%          -2.1%           35.0      Forsikring                                            -1.6%         -2.7%         -0.4%         17.1%         -0.6%           12.2
                Husholdningsartikler                        -2.0%         -6.9%         -8.2%          5.2%         -5.1%           22.3      Media                                                 -1.6%         -4.0%         -2.2%          5.0%          0.0%           24.4
                Bank                                        -2.0%         -1.8%          7.1%        36.7%           0.2%           12.8      Forsyningsselskaper                                   -2.0%         -2.7%         -7.4%         -5.3%         -1.9%           11.5
                Bildeler                                    -2.1%         -1.4%       -15.2%        -21.3%          -2.0%            8.2      Drikkevarer, mat og tobakk                            -2.1%         -3.9%         -7.9%        -12.2%         -1.9%           14.1
                Informasjonsteknologi                       -2.2%         -3.7%          0.9%        32.5%          -1.7%           33.5      Detaljhandel                                          -2.1%         -8.6%        -10.4%         21.0%         -5.3%           17.3
                Matvarer                                    -2.3%         -9.3%       -15.0%        -15.3%          -5.2%           13.7
                Datamaskiner og tilbehør                    -2.4%         -4.5%          3.3%        25.2%          -5.1%           31.1
                Eiendom                                     -2.4%         -7.9%       -10.0%          -1.5%         -3.7%           18.5
                Media                                       -2.4%         -8.5%         -8.0%         -9.8%         -2.8%            9.4
                Forsikring                                  -2.4%         -4.3%         -6.3%        18.0%          -2.8%           14.4
                Diversifiserte telekomtjenester             -2.6%         -9.4%         -5.9%        12.2%          -5.1%            9.3
                Drikkevarer                                 -3.0%         -8.0%       -15.1%          -9.6%         -5.1%           18.3
                Kilde: Bloomberg, DNB Markets                                                                                                 Kilde: Bloomberg, DNB Markets                                                                                                        
                
               GULL ETC (NOK) OSLO VS GULLPRIS SPOT (USD) 
                2,000                                                                                                                                                           3,000
                1,950                                                                                                                                                           2,950
                1,900                                                                                                                                                           2,900
                1,850                                                                                                                                                           2,850
                1,800                                                                                                                                                           2,800
                1,750                                                                                                                                                           2,750
                1,700                                                                                                                                                           2,700
                1,650                                                                                                                                                           2,650
                1,600                                                                                                                                                           2,600
                1,550                                                                                                                                                           2,550
                1,500                                                                                                                                                           2,500
                             Okt                 Nov                                                                      Des
                                         COGLD (NOK, venstre)                                              GULLPRIS (SPOT USD, høyre)                                                       
                                                                                                                                                                                                                                                                                                     4 
         DNB Markets |  
          
         13 januar 2025 
          
          
         12-MÅNEDERS 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                                                                          20x
          14x                                                                          18x
          12x                                                                          16x
          10x                                                                          14x
                                                                                       12x
           8x                                                                          10x
           6x                                                                           8x
           4x                                                                           6x
           2x                                                                           4x
                                                                                        2x
           0x                                                                           0x
                                      EV/EBITDA      Median                                                       EV/EBITDA      Median
                                                                                                                                                                 
         Kilde: Bloomberg /DNB Markets 
          
          
          
          
          
          
          
          
          
          
          
          
          
                                                                                                                                                                           5 
              DNB Markets |  
               
              13 januar 2025 
               
               
              RENTER, P/E OG OLJEPRIS VS S&P500 OG OBX 
               
              S&P500 INDEKSEN                                                                                                        OSLO – OBX INDEKSEN 
              7000                                                                                                   8.0           6                                                                                                     8.0
              6000                                                                                                   7.0                                                                                                                 7.0
                                                                                                                                   5
                                                                                                                     6.0                                                                                                                 6.0
              5000
                                                                                                                                   4
                                                                                                                     5.0                                                                                                                 5.0
              4000
                                                                                                                     4.0           3                                                                                                     4.0
              3000
                                                                                                                     3.0                                                                                                                 3.0
                                                                                                                                   2
              2000                                                                                                   2.0                                                                                                                 2.0
                                                                                                                                   1
              1000                                                                                                   1.0                                                                                                                 1.0
                  0                                                                                                  0.0           0                                                                                                     0.0
                                                     SPX Index         US10Y Interest (%)                                                                         NO 10Y Interest (%)          US10Y Interest (%)
               45x                                                                                                     8.0        1600                                                                                                    160
               40x                                                                                                     7.0        1400                                                                                                    140
               35x                                                                                                     6.0        1200                                                                                                    120
               30x
                                                                                                                       5.0        1000                                                                                                    100
               25x
                                                                                                                       4.0         800                                                                                                    80
               20x
                                                                                                                       3.0         600                                                                                                    60
               15x
               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)
               35x                                                                                                     8.0         30x                                                                                                     6.0
               30x                                                                                                     7.0
                                                                                                                                   25x                                                                                                     5.0
               25x                                                                                                     6.0
                                                                                                                                   20x                                                                                                     4.0
                                                                                                                       5.0
               20x
                                                                                                                       4.0         15x                                                                                                     3.0
               15x
                                                                                                                       3.0         10x                                                                                                     2.0
               10x                                                                                                     2.0
                5x                                                                                                                  5x                                                                                                     1.0
                                                                                                                       1.0
                0x                                                                                                     0.0          0x                                                                                                     0.0
                                                Best fwd P/E Ratio           US10Y Interest (%)                                                                     Best fwd P/E Ratio          NO 10Y Interest (%)
               6.0                                                                                                     6.0      10.0                                                                                                    10.0
                                                                                                                                 9.0                                                                                                    9.0
               5.0                                                                                                     5.0       8.0                                                                                                    8.0
               4.0                                                                                                     4.0       7.0                                                                                                    7.0
                                                                                                                                 6.0                                                                                                    6.0
               3.0                                                                                                     3.0       5.0                                                                                                    5.0
                                                                                                                                 4.0                                                                                                    4.0
               2.0                                                                                                     2.0       3.0                                                                                                    3.0
               1.0                                                                                                     1.0       2.0                                                                                                    2.0
                                                                                                                                 1.0                                                                                                    1.0
               0.0                                                                                                     0.0       0.0                                                                                                    0.0
                                              SPX Index dividend yield        US10Y Interest (%)                                                               OBX Index dividend yield         NO 10Y Interest rate                               
              Kilde: Bloomberg /DNB Markets 
                                                                                                                                                                                                                                                                   6 
          DNB Markets |  
           
          13 januar 2025 
           
           
          ETF / ETP                                                                            Endring i %
                                  Navn                                       Kurs        1 dg        5 dg      1 mnd     Valuta    Verdi (gjennomsnitt)
          Aksjer / Indekser                                                                                                              (siste 5 dager)
          Energi                  XLE                                       88.39       0.4 %       2.0 %      -0.9 %     USD            1,130,216,192
          TecDax                  TDXPEX                                    30.95       0.2 %       2.5 %      -0.6 %     EUR                   121,066
          Oil Service             OIH                                      278.95      -0.3 %       1.0 %      -1.7 %     USD              152,987,840
          AEX-Nederland           IAEX                                   7450.50       -0.3 %       1.8 %       0.6 %     GBp                72,138,960
          DAX                     DAXEX                                    168.56      -0.4 %       1.7 %      -0.8 %     EUR                 2,630,090
          Forsyningstjenester     XLU                                       75.58      -0.6 %      -0.9 %      -2.7 %     USD              786,593,920
          Brasil                  EWZ                                       22.69      -0.8 %      -0.1 %     -10.1 %     USD              562,500,928
          CAC-40                  CAC                                       73.20      -0.8 %       2.1 %       0.4 %     EUR                 3,327,143
          S&P Euro 350            IEV                                       52.28      -0.8 %       0.8 %      -3.6 %     USD                12,118,571
          FTSE 100                ISF                                      801.90      -0.8 %       0.3 %      -0.4 %     GBp            2,558,159,000
          Latin-America 40        ILF                                       21.14      -0.8 %       0.1 %      -8.9 %     USD                26,337,146
          Industri                XLI                                      131.33      -1.1 %       0.0 %      -4.4 %     USD            1,044,071,744
          Forbruksvarer           XLP                                       76.34      -1.3 %      -2.6 %      -6.9 %     USD              728,246,336
          S&P Midcap 400          MDY                                      565.61      -1.4 %      -0.5 %      -5.7 %     USD              515,277,728
          Dow Jones Total markeStPTM                                        70.78      -1.5 %      -0.7 %      -4.1 %     USD                32,551,432
          S&P 500                 SPY                                      580.49      -1.5 %      -0.7 %      -3.9 %     USD           27,504,723,968
          Bioteknologi            IBB                                      132.73      -1.6 %      -0.1 %      -2.8 %     USD              188,995,984
          Nasdaq 100              QQQ                                      507.19      -1.6 %      -0.6 %      -4.4 %     USD           15,060,381,696
          DJIA                    DIA                                      419.33      -1.6 %      -1.1 %      -4.6 %     USD            1,402,348,928
          Hong Kong               EWH                                       15.83      -1.7 %      -3.5 %      -8.7 %     USD                44,255,640
          Emerging Markets        EEM                                       41.09      -1.7 %      -1.6 %      -6.7 %     USD            1,091,818,752
          Teknologi USA           XLK                                      228.78      -2.2 %      -1.4 %      -4.3 %     USD              990,320,832
          Russell 2000 Growth IWO                                          284.84      -2.2 %      -1.4 %      -6.0 %     USD              112,419,560
          Russell 2000            IWM                                      216.83      -2.2 %      -1.9 %      -7.0 %     USD            6,099,441,152
          Pacific ex-Japan        EPP                                       43.24      -2.4 %      -1.3 %      -6.1 %     USD                12,751,767
          Finansielle tjenester   XLF                                       47.32      -2.4 %      -1.8 %      -4.5 %     USD            1,998,712,576
          Japan                   EWJ                                       65.24      -2.8 %      -2.6 %      -6.2 %     USD              286,695,040
          Olje / Energi
          Naturgass               UNG                                       18.42       7.7 %       8.3 %      29.4 %     USD              140,511,248
          Brent-olje              BNO                                       32.22       4.6 %       5.2 %       8.0 %     USD                12,544,284
          WTI-Oil                 USO                                       80.64       4.3 %       4.8 %       8.7 %     USD              219,420,416
          Fyringsolje             HEAT                                      23.10       2.9 %       4.8 %       8.1 %     USD                    23,026
          WTI-olje                CRUDP                                     10.15       2.3 %       3.0 %       9.2 %     EUR                   173,097
          WTI-olje                CRUD                                      10.38       1.7 %       2.4 %       6.5 %     USD                 1,310,358
          Bensin                  UGAS                                      53.82       1.4 %       0.4 %       3.3 %     USD                     9,964
          Metaller
          Aluminium               ALUM                                       3.35       1.7 %       3.6 %      -0.5 %     USD                   140,133
          Gull                    GLD                                       27.60       1.1 %       2.5 %       1.8 %     USD            1,594,546,688
          Nikkel                  NICK                                      14.12       1.1 %       3.7 %      -1.4 %     USD                    79,899
          Sink                    ZINC                                       9.43       1.0 %      -0.6 %      -7.0 %     USD                    42,395
          Sølv                    SLV                                       27.61       0.8 %       2.5 %      -0.5 %     USD              562,807,616
          Bomull                  COTN                                       2.49       0.1 %       1.1 %      -1.2 %     USD                     8,279
          Andre råvarer
          Soyaolje                SOYO                                       6.14       6.4 %      12.1 %       4.7 %     USD                    17,970
          Råvarer                 DBC                                       22.16       2.7 %       2.6 %       4.4 %     USD                17,736,146
          Kaffe                   COFF                                      55.01       1.9 %       0.5 %       1.4 %     USD                   184,065
          Svinekjøtt              HOGS                                      31.28       1.2 %       2.8 %      -2.1 %     USD                    16,738
          Soyabønner              SOYB                                      24.63       1.2 %       1.5 %       1.3 %     USD                    11,964
          Kveg                    CATL                                       7.56       0.9 %       1.2 %       3.6 %     USD                     5,162
          Mais                    CORN                                      21.11       0.7 %       1.6 %       3.9 %     USD                    32,929
          Sukker                  SUGA                                      11.92       0.2 %      -2.1 %      -7.0 %     USD                    93,388
          Råvarekurver
          Råvarer (ETN)           GSG                                       22.71       3.3 %       3.3 %       5.3 %     USD                 6,233,697
          Energi                  AIGE                                       3.74       2.1 %       4.5 %       8.7 %     USD                    21,391
          Råvarer                 AIGC                                      11.46       1.4 %       2.9 %       3.0 %     USD                    31,827
          Edle metaller           AIGP                                      29.44       1.2 %       2.6 %       2.0 %     USD                    80,133
          Landbruk                AIGA                                       6.05       1.2 %       1.2 %       0.2 %     USD                    80,996
          Buskap                  AIGL                                       2.92       0.9 %       1.5 %       1.7 %     USD                       559
          Industrimetaller        AIGI                                      15.13       0.8 %       3.3 %      -0.9 %     USD                   235,441
          Softs (Sukker, Kakao, BAoIGmSull)                                  6.70       0.8 %      -0.5 %      -2.2 %     USD                     5,438
          Kilde: Bloomberg / DNB Markets                                                                                                                  
           
                                                                                                                                                                                       7 
        DNB Markets |  
         
        13 januar 2025 
         
         Rapportkalender
                                                                                 Konsensus                         DNB
              Dato     Selskap                               Marked           EBITDAe        EPSe       EBITDAe        EPSe    Utbytte
            21-Jan     Avanza Bank Holding AB                Stockholm             704        3.44            na        3.44   Annual
            22-Jan     Flerie AB                             Stockholm              na          na            na          na   None
            23-Jan     Tryg A/S                              Copenhagen             na        1.95            na        0.00   Quarter
                       Investor AB                           Stockholm           3,745          na            na          na   Semi-Anl
                       Essity AB                             Stockholm           6,964        4.97            na          na   Annual
                       EQT AB                                Stockholm             721        0.51            na          na   Semi-Anl
                       Sandvik AB                            Stockholm           7,403        3.48         7,079        3.21   Annual
            24-Jan     Telefonaktiebolaget LM Ericsso        Stockholm          12,690        2.21        14,449        2.69   Semi-Anl
                       Pareto Bank ASA                       Oslo                   na        2.02            na        2.02   Annual
                       Gjensidige Forsikring ASA             Oslo                   na        2.35            na        1.77   Annual
                       Kone Oyj                              Helsinki              446        0.55           443        0.55   Annual
                       Telefonaktiebolaget LM Ericsso        Stockholm          12,690        2.21        14,449        2.69   Semi-Anl
                       Alleima AB                            Stockholm             847        1.70           783          na   Irreg
                       Investment AB Oresund                 Stockholm              na          na            na          na   Semi-Anl
            27-Jan     Note AB                               Stockholm             131        2.54            na          na   Irreg
            28-Jan     Nordnet AB publ                       Stockholm             904        2.58            na        2.85   Annual
                       Atlas Copco AB                        Stockholm          11,988        1.53        12,007        1.51   Semi-Anl
                       HMS Networks AB                       Stockholm             168        1.42           179        1.10   Annual
                       Hexpol AB                             Stockholm             891        1.58           844        1.55   Annual
                       Atlas Copco AB                        Stockholm          11,988        1.53        12,007        1.51   Semi-Anl
                       BE Group AB                           Stockholm              na          na            na          na   Semi-Anl
                       Micro Systemation AB                  Stockholm              31        2.33            na          na   Semi-Anl
                       Platzer Fastigheter Holding AB        Stockholm             307        1.40            na          na   Semi-Anl
                       Getinge AB                            Stockholm           2,086        3.69         1,962        4.36   Annual
                       Elanders AB                           Stockholm             670        3.26            na          na   Annual
            29-Jan     Europris ASA                          Oslo                  844        2.38           866          na   Annual
                       Borregaard ASA                        Oslo                  363        1.48           345        1.35   Annual
                       BHG Group AB                          Stockholm             290        0.10            na          na   na
                       Skandinaviska Enskilda Banken         Stockholm              na        3.83            na        3.77   Annual
                       Dometic Group AB                      Stockholm            -282        0.06          -826        0.86   Annual
                       Mangold AB                            Stockholm              na          na            na          na   Annual
                       Skandinaviska Enskilda Banken         Stockholm              na        3.83            na        3.77   Annual
            30-Jan     Evolution AB                          Stockholm             373        1.36           367        1.38   Annual
                       Nordic Paper Holding AB               Stockholm             206        1.85           202        1.86   Annual
                       Protector Forsikring ASA              Oslo                   na        3.77            na        2.34   na
                       ABB Ltd                               Stockholm           1,572        0.63            na          na   Annual
                       Stolt-Nielsen Ltd                     Oslo                  193        1.41           203        1.79   Semi-Anl
                       Nokia Oyj                             Helsinki            1,145        0.13         1,207        0.14   Quarter
                       Nordea Bank Abp                       Helsinki               na        0.32            na        0.34   Annual
                       Epiroc AB                             Stockholm           4,044        1.99         4,122        1.39   Semi-Anl
                       Granges AB                            Stockholm             516        1.59            na          na   Semi-Anl
                       Electrolux AB                         Stockholm           2,901        2.03         2,861        1.80   Irreg
                       OKEA ASA                              Oslo                1,469        1.65         1,576        1.91   Quarter
                       H & M Hennes & Mauritz AB             Stockholm          10,244        1.94         9,881        1.87   Semi-Anl
                       Epiroc AB                             Stockholm           4,044        1.99         4,122        1.39   Semi-Anl
                       Rvrc Holding AB                       Stockholm             152        1.09            na          na   Annual
                       Axfood AB                             Stockholm           1,564        2.35         1,354        3.26   Semi-Anl
                       Enea AB                               Stockholm              95        2.02            na          na   Irreg
                       Nordea Bank Abp                       Stockholm              na        0.32            na        0.34   Annual
                       Nokia Oyj                             Stockholm           1,145        0.13         1,207        0.14   Quarter
                       Indutrade AB                          Stockholm           1,416        2.03         1,448        1.98   Annual
                       Electrolux AB                         Stockholm           2,901        2.03         2,861        1.80   Irreg
                       Arjo AB                               Stockholm             561        0.68           491        0.65   Annual
                       NAXS AB                               Stockholm              na          na            na          na   Annual
                       Green Landscaping Group AB            Stockholm             266        1.74           259          na   None
            31-Jan     Autoliv Inc                           Stockholm             438        2.82            na          na   Quarter    
         
         
         
         
                                                                                                                                                           8 
           DNB Markets | UTBYTTEOVERSIKT – estimert eks. & utbetalingsdato 2024 
            
           13 januar 2025 
            
           UTBYTTEOVERSIKT – ESTIMERT EKS. & UTBETALINGSDATO 2024 
                                                                                                                  Forventet
           Selskap                                      Utbytte                Valuta     Utbyttefrekvens     Eks. dato Utbetaling
           Pioneer Property                               2.50                  NOK       Quarter               30-Dec     13-Jan
           Noram Drilling                                 0.04                  USD       Monthly               14-Jan     21-Jan
           2020 Bulkers                                   0.05                  USD       Monthly               16-Jan     24-Jan
           PetroNor                                       2.00                  NOK       Irreg                 27-Jan     31-Jan
           Equinor ASA (Q3)                               0.35                  USD       Quarter               13-Feb     28-Feb
           Polaris Media ASA                             20.40                  NOK       Annual                14-May     21-May
           Kilder: Selskaper, Newsweb, Bloomberg, Infront, DNB Markets                                                             
                                                                                                                                                                                                       9 
          DNB Markets | UTBYTTEOVERSIKT – estimert eks. & utbetalingsdato 2024 
           
          13 januar 2025 
           
          UTBYTTEOVERSIKT – ESTIMERT EKS. & UTBETALINGSDATO 2024 
                                                                                                                 Forventet
           Selskap                                      Utbytte               Valuta     Utbyttefrekvens     Eks. dato Utbetaling
           Kilder: Selskaper, Newsweb, Bloomberg, Infront, DNB Markets                                                            
           
           
           
           
           
           
           
           
           
                                                                                                                                                                                             10 
                 DNB Markets |  
                  
                 13 januar 2025 
                  
                  
                  
                  
                 DNB ANBEFALINGER OG ESTIMATER 
                  DNB KJØPSANBEFALINGER OG OPPSIDE TIL KURSMÅL                                                                                                                            ANBEFALINGER OG NEDSIDE I FORHOLD TIL KURSMÅL
                                                                                                                                                                                                                                                                                                  
                                   Vicore Pharma                                                                                                                                                         -44.9 %                                                 BerGenBio
                                     Shelf Drilling                                                                                                                                                               -35.7 %                                        Elmera Group
                                            Agilyx                                                                                     187.9 %                                                                        -32.1 %                                    Tomra
                            Vestas Wind Systems                                                               130.0 %                                                                                                 -32.0 %                                    Equinor
                         Benchmark Holdings Plc                                              89.5 %                                                                                                                      -29.2 %                                 Nel
                                 Ventura Offshore                                            88.3 %                                                                                                                         -26.2 %                              Crayon
                                         Evolution                                          86.3 %
                                                                                                                                                                                                                                -22.3 %                          AF Gruppen
                                   Stillfront Group                                        85.3 %
                                        GN Group                                           84.1 %                                                                                                                                   -18.4 %                      YIT
                                            Kambi                                         81.7 %                                                                                                                                     -17.1 %                     Selvaag Bolig
                 Klaveness Combination Carriers                                          80.8 %                                                                                                                                        -14.6 %                   Norsk Hydro
                         Western Bulk Chartering                                        76.7 %                                                                                                                                          -14.2 %                  Schibsted
                              Egetis Therapeutics                                      74.6 %                                                                                                                                           -13.9 %                  Aker Solutions
                                             Sinch                                     74.4 %                                                                                                                                             -11.7 %                Husqvarna
                                        Carlsberg                                    71.3 %                                                                                                                                                 -10.0 %              Autostore
                             Netel Group Holding                                     70.3 %                                                                                                                                                   -8.5 %             Golden Ocean
                                     Stolt-Nielsen                                   69.9 %                                                                                                                                                      -5.9 %          MPC Container Ships
                                 Scorpio Tankers                                    69.6 %                                                                                                                                                       -5.8 %          2020 Bulkers
                                         BioArctic                                  69.2 %                                                                                                                                                         -3.6 %        TietoEVRY
                                        Odfjell SE                                  68.3 %                                                                                                                                                           -2.3 %      Telenor
                                              VEF                                   68.2 %
                                                                                                                                                                                                                                                                 0.0 %
                                    Odfjell Drilling                              64.7 %
                                     Novo Nordisk                                 64.5 %                                                                                                                                                                         0.0 %
                                  Teekay Tankers                                  63.1 %                                                                                                                                                                         0.0 %
                                           Instalco                              62.4 %                                                                                                                                                                          0.0 %
                                    Oncopeptides                                 60.5 %                                                                                                                                                                          0.0 %
                              Gentian Diagnostics                               60.3 %                                                                                                                                                                           0.0 %
                                      Borr Drilling                             60.3 %                                                                                                                                                                           0.0 %
                                            Yubico                              59.6 %                                                                                                                                                                           0.0 %
                                            Archer                              59.0 %                                                                                                                                                                           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 
                                                          90%                                                                                                                                              Benchmark Holdings Plc                          BUY
                                                          80%                                                                                                                                              BlueNord                                        BUY
                                                          70%                                                                                                                                              Höegh Autoliners ASA                            BUY
                                                                                                                                                                                                           Paratus Energy                                  BUY
                                                          60%                                                                                                                                              Western Bulk Chartering                         BUY
                                                          50%                                                                                                                                              Equinor                                       SELL
                                                          40%                                                                                                                                              Wallenius Wilhelmsen ASA                        BUY
                                                          30%                                                                                                                                              Frontline                                       BUY
                                                          20%                                                                                                                                              Odfjell SE                                      BUY
                                                                                                                                                                                                           DHT Holdings                                    BUY
                                                          10%                                                                                                                                              Sea1 Offshore                                   BUY
                                                            0%                                                                                                                                             Norion Bank                                     BUY
                                                                                                                                                                                                           MPC Container Ships                           SELL
                                                                                                                                                                                                           Hafnia                                          BUY
                                                                                                                                                                                                           Odfjell Technology                              BUY
                                                                                                                                                                                                                                                                                      
                 Kilde: DNB Markets, FactSet, Bloomberg 
                  
                  
                  
                  
                  
                                                                                                                                                                                                                                                                                                                                11 
         DNB Markets |  
          
         13 januar 2025 
          
          
          
         UKESPORTEFØLJE ANBEFALTE AKSJER  
          Selskap                          Dato inn     Kurs inn    Utbytte       Kurs     %Uke     Avkast. %       % YTD        Anbefaling  Kursmål
          Norconsult                         6. jan.        42.7                     44       4.0       4.0                        Kjøp         43
          Protector                          6. jan.      289.8                    294        1.5       1.5                        Kjøp         350
          Aker BP                            6. jan.      238.3                    252        5.8       5.8                        Kjøp         280
          Vår Energi                         6. jan.        37.8                     39       2.7       2.7                        Kjøp         39
          Mowi                               6. jan.      196.2                    195       -0.5      -0.5                        Kjøp         235
          Yara                               6. jan.      308.6                    314        1.8       1.8                        Kjøp         425
          Storebrand                         6. jan.      121.5                    123        1.1       1.1                        Kjøp         140
          Salmar                             6. jan.      547.0                    538       -1.7      -1.7                        Kjøp         160
          Subsea 7                           6. jan.      192.0                    199        3.6       3.6                        Kjøp         260
          Veidekke                           6. jan.      140.5                    140       -0.2      -0.2                        Kjøp         155
          Sats                               6. jan.        26.0                     26      -1.8      -1.8                        Kjøp         29
          Endring portefølje                                                                  1.5                    1.5
          Endring OSEBX Indeks               6. jan.    1456.81                1479.81        1.6                    1.6
          *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 – 2025 
         Sektor                 Selskap                          Dato inn    Kurs anb.    Utbytte       Kurs                Avkastn. %                Anbefaling   Kursmål
         Sjømat                 Salmar                             8. jan.       529.6                  538.0                1.6                         Kjøp        690
                                Mowi                               8. jan.       195.3                  195.2                0.0                         Kjøp        235
                                Salmon Evolution                   8. jan.         6.6                    6.5                -0.3                        Kjøp        9.9
                                                                                                                              na
         IT / Teknologi         HMS Networks                      10. jan.       411.8                  409.4                -0.6                        Kjøp        600
                                Nokia                             10. jan.         4.4                    4.4                0.3                         Kjøp        5.2
                                Truecaller                        10. jan.        51.7                   51.1                -1.2                        Kjøp         60
                                                                                                                              na
         Energi / Shipping      Subsea 7                           8. jan.       169.9                  199.0                17.1                        Kjøp        260
                                Odfjell Drilling                   8. jan.        56.8                   60.7                6.8                         Kjøp        100
                                Vår Energi                        10. jan.        38.3                   38.8                1.2                         Kjøp         39
                                                                                                                              na
         Finans                 Nordea                             8. jan.       125.8                  125.0                -0.6                        Kjøp        167
                                Storebrand                         8. jan.       123.5                  122.8                -0.6                        Kjøp        140
                                Protector                         10. jan.       294.7                  294.0                -0.2                        Kjøp        350
                                Sparebank1 SMN                    10. jan.       172.4                  172.8                0.2                         Kjøp        182
         Forbruker              Scandic Hotels                     8. jan.        66.5                   66.4                -0.1                        Kjøp         80
                                Sats                              10. jan.        25.1                   25.5                1.5                         Kjøp         29
                                Essity                            10. jan.       295.3                  292.1                -1.1                        Kjøp        350
                                Kesko                             10. jan.        17.7                   17.7                -0.2                        Kjøp         23
         Entrepenør / RådgivningNorconsult                         8. jan.        43.1                   44.4                2.9                         Kjøp         43
                                Skanska                           10. jan.       231.1                  228.3                -1.2                        Kjøp        260
         Eiendom                Castellum                         10. jan.       113.5                  112.9                -0.5                        Kjøp        150
         Helse                  Embla                              8. jan.        36.4                   35.4                -2.8                        Kjøp         39
                                ChemoMetec                        10. jan.       544.5                  549.0                0.8                         Kjøp        540
                                                                                                                              na
         Industri               Securitas                          8. jan.       134.5                  133.6                -0.7                        Kjøp        175
                                Alfa Laval                        10. jan.       470.5                  465.0                -1.2                        Kjøp        590
                                                                                                                              na
         Råvarer                Yara                               8. jan.       306.6                  314.1                2.5                         Kjøp        425
                                Borregaard                        10. jan.       184.1                  184.6                0.3                         Kjøp        230
                                                                                                                              na
                                Kilde: DNB Markets, Infront, Bloomberg                                                                                                        
          
          
                                                                                                                                                                       12 
         DNB Markets | aksjekurser og relevante markedspriser (I NOK), siste 2 år 
          
         13 januar 2025 
          
         AKSJEKURSER OG RELEVANTE MARKEDSPRISER (I NOK), SISTE 2 ÅR 
                           90                                                    40,000                700                                                    7,000
                           80                                                    35,000                600                                                    6,000
                           70                                                    30,000
                           60                                                                          500                                                    5,000
                                                                                 25,000
                           50                                                                          400                                                    4,000
                        K                                                        20,000             K
                        O  40                                                                       O  300                                                    3,000
                        N  30                                                    15,000             N
                           20                                                    10,000                200                                                    2,000
                           10                                                    5,000                 100                                                    1,000
                            0                                                    0                       0                                                    0
                             jan mar mai jul sep nov jan mar mai jul sep nov jan                          jan mar mai jul sep nov jan mar mai jul sep nov jan
                                            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                                                         400                 N  150                                                    400
                         100                                                                           100
                          50                                                    200                     50                                                    200
                           0                                                    0                        0                                                    0
                             jan mar mai jul sep nov jan mar mai jul sep nov jan                           jan mar mai jul sep nov jan mar mai jul sep nov jan
                                          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
                       K                                                        25,000              K                                                          3,000
                       O   80                                                   20,000              O   200
                       N   60                                                                       N                                                          2,000
                                                                                15,000                  150
                           40                                                   10,000                  100                                                    1,000
                           20                                                   5,000                    50
                            0                                                   0                         0                                                    0
                              jan mar mai jul sep nov jan mar mai jul sep nov jan                          jan mar mai jul sep nov jan mar mai jul sep nov jan
                                         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                                                         1,200
                          100                                                    40.0                   50
                                                                                                                                                              1,000
                           50                                                    20.0                   40                                                    800
                            0                                                    0.0                    30                                                    600
                             jan mar mai jul sep nov jan mar mai jul sep nov                              jan mar mai jul sep nov jan mar mai jul sep nov jan
                                             MOWI          Laksepriser                                                   RANA          Iron ore (NOK)
                                                                                                                                                                               
          
          
                                                                                                                                                                           13 
           DNB Markets | DNB anbefalingER og estimater 
            
           13 januar 2025 
            
           DNB 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               SELL         NOK              135       127.0         0.99         2.06        11.8x           5.7x         9.7x         5.7x
           A. P. Møller Mærsk           MAERSKB DC           HOLD          DKK           10,960     11,700        -61.48     -224.12        -24.5x          -6.7x         4.2x         9.1x
           ABB                          ABB SS               HOLD          SEK            602.6       660.0         2.29         2.57        22.5x         20.2x        14.5x         12.9x
           AcadeMedia AB                ACAD SS               BUY          SEK             67.6        92.0         7.60         8.78         7.7x           6.8x         4.1x         3.2x
           Addnode                      ANODB SS            NO REC         SEK             97.2                     4.20         4.82        23.1x         20.2x        12.4x         11.2x
           Addtech                      ADDTB SS              BUY          SEK            287.8       365.0         7.01         7.82        39.7x         35.5x        22.3x         20.6x
           AF Gruppen                   AFG NO                SELL         NOK            148.0       115.0         8.12         8.90        18.2x         16.6x          7.3x         6.4x
           AFRY                         AFRY SS               BUY          SEK            155.8       200.0        13.66        17.03        11.4x           9.1x         6.9x         6.0x
           Agilyx                       QBEN SS               BUY          NOK             13.2        38.0        -0.11         0.06       -10.5x         19.9x
           Airthings                    AIRXME NO             BUY          NOK               2.3         2.8        0.00         0.00       -97.3x        186.5x       -36.6x         12.9x
           Aker Biomarine               AKBM NO               BUY          NOK             65.0        70.0         0.07         0.21        82.0x         27.0x          6.0x         4.3x
           Aker BP                      AKRBP NO              BUY          NOK            252.2       280.0         2.59         2.39         8.5x           9.2x         1.6x         1.7x
           Aker Horizons                AKH NO              NO REC         NOK               1.8
           Aker Solutions               AKSO NO               SELL         NOK             32.5        28.0         3.42         1.94         9.5x         16.7x          1.5x         1.6x
           AKVA group                   AKVA NO               BUY          NOK             67.8        85.0         4.03         4.94        16.8x         13.7x          8.0x         7.0x
           Alfa Laval                   ALFA SS               BUY          SEK            465.0       590.0        23.89        26.02        19.5x         17.9x        12.0x         10.9x
           Alimak                       ALIG SS              HOLD          SEK            111.6       130.0         7.04         7.78        15.8x         14.3x          8.8x         8.0x
           ALK-Abello                   ALKB DC               BUY          DKK            153.0       190.0         5.49         6.47        27.7x         23.8x        17.9x         15.3x
           Alleima                      ALLEI SS              BUY          SEK             76.2       100.0         6.50         7.67        11.7x           9.9x         5.8x         4.9x
           Alligo                       ALLIGOB SS            BUY          SEK            125.8       175.0        10.60        13.34        10.6x           8.6x         5.8x         4.7x
           Alm. Brand                   ALMB DC               BUY          DKK             14.0        16.5         0.73         0.89        15.5x         13.0x
           Alvotech                     ALVO US               BUY          USD             13.5        21.0         0.39         1.03        34.3x         13.1x        22.0x         10.8x
           Ambea                        AMBEA SS              BUY          SEK             93.2       120.0         8.26         9.27         9.9x           8.9x         6.6x         6.1x
           Ambu                         AMBUB DC              BUY          DKK            136.1       140.0         2.58         3.29        52.8x         41.4x        28.6x         22.5x
           Archer                       ARCH NO               BUY          NOK             28.3        45.0         0.37         0.52         6.7x           4.7x         3.4x         2.8x
           Arctic Bioscience            ABS NO              NO REC         NOK               2.3                   -2.32                                                 -2.1x
           Arctic Fish                  AFISH NO              BUY          NOK             70.5        80.0         0.43         0.73        13.9x           8.2x         8.6x         6.4x
           Arise AB                     ARISE SS            NO REC         SEK             37.7                     7.07         7.07         5.3x           5.3x         2.9x         1.2x
           Arjo                         ARJOB SS             HOLD          SEK             36.9        37.0         2.46         3.04        14.5x         11.9x          6.4x         5.6x
           Assa Abloy                   ASSAB SS              BUY          SEK            320.0       395.0        16.18        17.98        19.8x         17.8x        12.3x         11.2x
           Atea                         ATEA NO              HOLD          NOK            139.6       150.0         9.95        10.88        14.0x         12.8x          6.2x         5.4x
           Atlantic Sapphire            ASA NO              NO REC         NOK               0.1                    0.00         0.09         6.4x           0.1x         7.0x         2.1x
           Atlas Copco                  ATCOA SS             HOLD          SEK            175.7       195.0         6.20         6.51        28.1x         26.8x        17.5x         16.5x
           Atrium Ljungberg             ATRLJB SS            HOLD          SEK            188.4       200.0         8.41         8.39        18.1x         17.9x        24.0x         22.8x
           Aurora Eiendom               AURA NO               BUY          NOK             85.0       110.0         7.04         8.50        10.7x           8.8x       14.0x         13.4x
           Austevoll Seafood            AUSS NO               BUY          NOK             96.5       124.0        10.37        13.04         9.3x           7.4x         5.8x         5.1x
           Autoliv                      ALIV SS               BUY          SEK           1055.6     1360.0         10.11        12.28         9.3x           7.7x         5.7x         4.9x
           Autostore                    AUTO NO               SELL         NOK             10.6          9.5        0.04         0.04        19.9x         19.1x        12.7x         11.6x
           Avance Gas                   AGAS NO              HOLD          NOK             91.1       111.0         0.45         0.00     1380.2x       1633.7x       -512.6x
           Avanza Bank                  AZA SS                BUY          SEK            270.6       330.0        14.78        15.94        18.3x         17.0x
           Axactor                      ACR NO               HOLD          NOK               3.8         3.8        0.09         0.09         3.7x           3.6x
           Axfood                       AXFO SS               BUY          SEK            230.2       300.0        12.39        14.49        18.7x         16.0x          7.7x         6.5x
           B2Impact                     B2I NO                BUY          NOK               9.9       11.0         1.21         1.37         8.2x           7.2x
           Bakkafrost                   BAKKA NO             HOLD          NOK            615.0       665.0        22.70        30.93        17.2x         12.6x          8.3x         6.5x
           Balder                       BALDB SS              BUY          SEK             70.0        90.0         5.02         5.50        11.9x         11.2x        23.8x         22.6x
           Beijer Ref                   BEIJB SS             HOLD          SEK            151.0       172.0         5.35         5.91        28.2x         25.5x        16.3x         14.7x
           Benchmark Holdings Plc BMK NO                      BUY          NOK               3.8         7.2        9.14         1.56        18.4x         15.5x          3.2x         2.2x
           BerGenBio                    BGBIO NO              SELL         NOK               9.1         5.0       -6.16                      -1.5x                      -1.4x
           Bergman & Beving             BERGB SS             HOLD          SEK            288.0       330.0         8.87        10.55        24.3x         21.1x        13.2x         11.8x
           Besqab                       BESQAB SS            HOLD          SEK             23.8        27.0        -1.92         0.11       -12.4x        209.7x      -136.4x         53.1x
           Betsson                      BETSB SS              BUY          SEK            140.6       180.0         1.68         1.83         7.3x           6.7x         4.3x         3.6x
           Better Collective            BETCO SS            NO REC         SEK            110.4                     1.32         1.76         7.3x           5.5x         3.9x         2.5x
           Bilia AB                     BILIA SS              BUY          SEK            114.0       145.0        11.64        12.72         9.8x           9.0x         4.8x         4.2x
           Billerud                     BILL SS               BUY          SEK            104.8       152.0         9.92        11.22        10.6x           9.3x         5.0x         4.5x
           BioArctic                    BIOAB SS              BUY          SEK            206.8       350.0         3.96         8.52        52.2x         24.3x        41.6x         18.1x
           BlueNord                     BNOR NO               BUY          NOK            703.0       680.0         9.18         7.91         6.7x           7.8x
           Boliden                      BOL SS                BUY          SEK            322.6       460.0        33.64        44.00         9.6x           7.3x         5.5x         4.3x
           Bonava                       BONAVB SS            HOLD          SEK               8.0         9.0       -0.16        -1.04       -50.3x          -7.7x       35.5x      -658.0x
           Bonesupport                  BONEX SS            NO REC         SEK            378.2                     5.87         8.60        64.5x         44.0x        53.6x         33.2x
           Bonheur                      BONHR NO              BUY          NOK            258.0       310.0        16.27        19.03        15.9x         13.6x          3.7x         3.2x
           Boozt                        BOOZT SS             HOLD          SEK            114.4       120.0         5.44         5.82        22.2x         20.8x          9.4x         8.9x
           Borr Drilling                BORR NO               BUY          NOK             40.6        65.0         0.64         0.49         5.5x           7.2x         4.6x         4.7x
           Borregaard                   BRG NO                BUY          NOK            184.6       230.0        10.50        12.43        17.6x         14.9x          9.7x         8.4x
           Bravida                      BRAV SS               BUY          SEK             81.2       112.0         6.96         7.63        11.7x         10.6x          6.2x         5.2x
           Kilde: DNB Markets, FactSet, Bloomberg                                                                                                                                                
            
            
            
            
            
            
                                                                                                                                                                                                         14 
            DNB Markets |  
             
            13 januar 2025 
             
             
            DNB ANBEFALINGER OG ESTIMATER
                                                                                                  
            Selskap                         Ticker               Anbefaling       Valuta             Kurs    Kursmål                  Estimert EPS                   Estimert P/E            Estimert EV/EBITDA
                                                                                                                                 2025          2026          2025            2026          2025           2026
            Bufab                           BUFAB SS                HOLD           SEK                416        425.0         18.26         21.11          22.8x           19.7x         15.1x          13.5x
            BW Energy                       BWE NO                   BUY           NOK               25.8         33.0           0.31          1.06           7.2x           2.1x           2.6x           1.7x
            BW LPG                          BWLPG NO                 BUY           NOK              137.7        200.0           1.87          1.84           6.8x           6.5x           4.2x           3.9x
            BW Offshore                     BWO NO                   BUY           NOK              31.15         40.0           0.12          0.07         22.8x           38.7x           3.8x           3.0x
            Cadeler                         CADLR NO                 BUY           NOK               62.2         90.0           0.40          0.88         13.2x            6.0x           5.5x           4.3x
            Cambi                           CAMBI NO                 BUY           NOK               15.1         23.0           1.00          1.30         15.2x           11.6x           8.0x           5.9x
            Camurus                         CAMX SS                  BUY           SEK                601        725.0         15.34         22.44          39.2x           26.8x         32.3x          22.3x
            Carasent                        CARA NO                  BUY           NOK               21.1         27.0           0.43          0.69         41.2x           27.4x         13.5x          10.2x
            Cargotec                        CGCBV FH                 BUY           EUR              51.26         60.0           3.37          3.91         14.7x           13.1x           8.5x           7.5x
            Carlsberg                       CARLB DC                 BUY           DKK              677.2      1160.0          61.42         72.95          10.8x            9.1x           7.8x           6.4x
            Castellum                       CAST SS                  BUY           SEK              112.9        150.0           8.39          8.88         11.8x           11.1x         18.1x          17.1x
            Catella                         CATB SS                  BUY           SEK               27.1         34.0           4.09          5.18           9.5x           5.4x
            Catena                          CATE SS                 HOLD           SEK              446.5        550.0         20.90         22.99          17.7x           16.0x         19.5x          17.9x
            ChemoMetec                      CHEMM DC                 BUY           DKK            549.00         540.0         10.22         12.14          53.7x           45.2x         36.6x          30.1x
            Circio Holding                  CRNA NO               NO REC           NOK              0.706                        0.64                                                      -2.9x
            Citycon                         CTY1S FH                HOLD           EUR                 3.2          3.8          0.33          0.34           7.2x           7.1x         16.8x          16.1x
            Clas Ohlson                     CLASB SS                 BUY           SEK              210.6        220.0         12.96         13.41          16.3x           15.7x           7.5x           6.9x
            Cloudberry                      CLOUD NO                 BUY           NOK              12.06         13.0           0.16          0.07         77.5x         161.7x
            CMB.TECH                        CMBT US                 HOLD           USD              11.06         14.1           1.63          2.38           7.4x           4.6x           6.3x           5.1x
            Coloplast                       COLOB DC                HOLD           DKK              796.8        930.0         24.80         30.49          31.6x           26.1x         20.9x          18.0x
            Cool Company                    CLCO NO                  BUY           NOK               98.3        133.0           1.23          1.02           7.0x           8.4x           6.8x           6.8x
            Coor Service ManagementCOOR SS                           BUY           SEK              37.48         54.0           4.09          4.70           7.6x           6.8x           5.5x           5.0x
            Corem                           COREB SS                HOLD           SEK               6.02           8.2          0.19          0.24         14.1x           12.4x         20.1x          19.4x
            Crayon                          CRAYN NO                SELL           NOK                122         90.0           6.67          8.69         15.5x           12.3x           8.5x           7.0x
            Danske Bank                     DANSKE DC                BUY           DKK              208.9        233.0         26.30         26.94            7.9x           7.8x
            Demant                          DEMANT DC                BUY           DKK              287.0        330.0         14.73         17.68          19.2x           16.0x         12.6x          11.4x
            DHT Holdings                    DHT US                   BUY           USD               10.7         14.3           1.82          1.90           5.9x           5.6x           4.6x           4.6x
            DNB                             DNB NO                NO REC           NOK                229                      25.32         25.48            9.1x           9.0x
            DNO                             DNO NO                   BUY           NOK               11.8         15.0           0.07          0.11         13.9x            9.1x           1.4x           1.0x
            DOF Group                       DOFG NO                  BUY           NOK               94.5        140.0           1.64          2.04           5.0x           4.0x           3.7x           2.7x
            Dolphin Drilling                DDRIL NO                HOLD           NOK               3.59           3.0          0.01          0.00         37.5x        -105.9x            5.4x           6.1x
            Dometic                         DOM SS                   BUY           SEK               48.2         70.0           3.40          5.92         14.2x            8.1x           7.0x           4.9x
            Dorian LPG                      LPG US                   BUY           USD              25.97         40.0           2.87          3.12           8.0x           8.1x           5.9x           5.5x
            DSV                             DSV DC                   BUY           DKK              1515       1850.0          61.29         72.47          24.2x           18.8x         15.7x          10.8x
            Edda Wind                       EWIND NO                 BUY           NOK               18.9         30.0           0.21          0.40           7.6x           4.1x           9.4x           6.1x
            Egetis Therapeutics             EGTX SS                  BUY           SEK                 6.3        11.0          -0.74          0.96          -8.5x           6.6x          -9.4x           4.7x
            Electrolux                      ELUXB SS                HOLD           SEK               89.5         92.0           8.83        12.08          10.1x            7.4x           4.7x           4.0x
            Electrolux Professional         EPROB SS                HOLD           SEK               65.8         75.0           3.55          4.12         18.5x           16.0x         10.1x            8.6x
            Elekta                          EKTAB SS                HOLD           SEK              62.75         70.0           4.44          5.39         14.1x           11.6x           6.7x           5.7x
            Elektroimportøren               ELIMP NO                 BUY           NOK               12.7         14.5           0.79          1.35         16.0x            9.4x           5.3x           4.1x
            Elisa                           ELISA FH                HOLD           EUR              41.26         48.0           2.54          2.69         16.1x           15.2x           9.8x           9.5x
            Elkem                           ELK NO                  HOLD           NOK              17.11         20.0           1.94          2.52           8.8x           6.8x           4.4x           4.4x
            Elmera Group                    ELMRA NO                SELL           NOK              37.35         24.0           2.26          2.63         13.2x           13.1x           7.2x           6.3x
            Elopak                          ELO NO                  HOLD           NOK               43.9         45.0           0.27          0.31         14.0x           12.1x           6.6x           5.6x
            Embla Medical                   EMBLA DC                 BUY           DKK               35.4         39.0           0.24          0.27         20.2x           18.0x         11.8x          10.5x
            Embracer Group                  EMBRACB SS               BUY           SEK              29.85         40.0           2.12          2.79           7.9x           7.3x
            Entra                           ENTRA NO                 BUY           NOK              110.8        140.0           6.15          6.33         13.3x           12.9x         19.4x          18.4x
            Epiroc                          EPIA SS                 HOLD           SEK              191.8        215.0           8.08          8.94         23.7x           21.5x         14.3x          13.1x
            Equinor                         EQNR NO                 SELL           NOK              294.1        200.0           3.32          2.98           7.4x           7.4x
            Ericsson                        ERICB SS                 BUY           SEK              92.58        100.0           8.80          6.49         11.9x           12.3x           6.2x           5.8x
            Essity                          ESSITYB SS               BUY           SEK              292.1        350.0         20.99         22.32          13.9x           13.1x           7.4x           6.7x
            Europris                        EPR NO                   BUY           NOK              74.05         85.0           5.69          6.73         13.0x           11.0x           5.6x           4.4x
            Evolution                       EVO SS                   BUY           SEK              842.8      1570.0            6.15          6.89         11.5x           10.3x           8.6x           7.2x
            Fabege                          FABG SS                 HOLD           SEK               78.7         87.0           3.83          3.88         16.0x           15.7x         22.9x          21.6x
            Flerie                          FLERIE SS                BUY           SEK               46.3         68.0
            Flex LNG                        FLNG NO                  BUY           NOK              294.8        335.0           2.29          2.76         11.2x            9.3x           9.9x           9.0x
            FLSmidth                        FLS DC                   BUY           DKK              350.6        430.0         23.90         29.00          13.7x           12.1x           7.2x           6.8x
            Fortnox                         FNOX SS                  BUY           SEK               69.1         82.0           1.57          2.06         43.9x           33.5x         29.0x          22.1x
            Frontline                       FRO NO                   BUY           NOK              196.0        310.0           3.09          3.60           5.5x           4.7x           5.4x           4.8x
            Genco Shipping & TradingGNK US                          HOLD           USD              14.49         17.6           0.69          2.42         20.9x            6.0x           6.1x           3.1x
            Genmab                          GMAB DC                  BUY           DKK            1607.5       2500.0          87.59        125.64          18.5x           12.9x         10.9x            6.7x
            Gentian Diagnostics             GENT NO                  BUY           NOK               41.8         67.0           1.50                       27.9x                         16.2x
            Getinge                         GETIB SS                 BUY           SEK              188.6        245.0         10.42         12.54          17.0x           14.7x           8.4x           7.2x
            Gjensidige Forsikring           GJF NO                  HOLD           NOK              205.2        206.0         11.65         13.20          17.6x           15.6x
            GN Group                        GN DC                    BUY           DKK            124.95         230.0         10.88         13.48          11.5x            9.3x           7.7x           6.6x
            Golar LNG                       GLNG US                  BUY           USD              41.38         42.0           1.39          0.75         31.4x           57.2x         13.8x          16.5x
            Golden Ocean                    GOGL NO                 SELL           NOK              107.2         98.0           0.28          1.39         33.7x            6.7x           9.8x           5.7x
            Green Landscaping GroupGREEN SS                          BUY           SEK               69.6        102.0           5.34          6.55         13.0x           10.6x           6.4x           5.5x
            Grieg Seafood                   GSF NO                   BUY           NOK              61.75         71.0           4.63          7.18         13.2x            8.5x           6.7x           5.0x
            Kilde: DNB Markets, FactSet, Bloomberg                                                                                                                                                                   
             
             
                                                                                                                                                                                                                              15 
            DNB Markets |  
             
            13 januar 2025 
             
             
            DNB ANBEFALINGER OG ESTIMATER 
            Selskap                         Ticker               Anbefaling       Valuta             Kurs    Kursmål                  Estimert EPS                   Estimert P/E            Estimert EV/EBITDA
                                                                                                                                 2025          2026          2025            2026          2025           2026
            Hafnia                          HAFNI NO                 BUY           NOK                 68         96.0           1.00          1.07           5.9x            5.5x          5.4x           5.0x
            Hanza                           HANZA SS              NO REC           SEK               75.3                        4.77          5.60         16.7x           14.1x           5.9x           5.4x
            Harvia                          HARVIA FH                BUY           EUR                 42         53.0           1.80          2.12         22.8x           19.7x         14.9x          12.9x
            Hennes & Mauritz                HMB SS                   BUY           SEK            144.55         190.0         10.48         11.39          13.8x           12.7x           5.8x           5.2x
            Hexagon                         HEXAB SS                 BUY           SEK            106.40         137.0           0.44          0.50         18.6x           16.7x         12.6x          11.2x
            Hexagon Composites              HEX NO                   BUY           NOK              43.65         54.0           1.12          2.77         39.0x           15.8x         10.1x            7.3x
            Hexagon Purus                   HPUR NO                  BUY           NOK                   5          7.5         -1.55         -0.55          -3.1x           -8.9x       -18.3x          13.4x
            Hexatronic AB                   HTRO SS               NO REC           SEK              34.24                        3.69          4.95           9.3x            6.9x          5.3x           4.0x
            Hexpol                          HPOLB SS                HOLD           SEK              100.8        112.0           7.34          7.69         13.7x           13.1x           8.5x           7.9x
            Himalaya Shipping               HSHP NO                 SELL           NOK               58.8         64.0           0.38          1.54         13.6x             3.3x          2.7x           1.8x
            HMS Networks                    HMS SS                   BUY           SEK              409.4        600.0         11.46         15.44          35.7x           26.5x         21.0x          17.3x
            Holmen                          HOLMB SS                HOLD           SEK              411.8        460.0         21.91         25.62          18.8x           16.1x         12.0x          10.7x
            Hufvudstaden                    HUFVA SS                HOLD           SEK              117.1        132.0           4.90          5.27         20.4x           19.0x         21.9x          20.0x
            Huhtamaki                       HUH1V FH                 BUY           EUR               33.5         47.0           2.59          2.89         11.9x           10.9x           7.0x           6.5x
            Humana                          HUM SS                   BUY           SEK               36.6         53.0           5.74          7.06           6.3x            5.1x          5.1x           4.6x
            Husqvarna                       HUSQB SS                SELL           SEK               56.6         50.0           4.27          5.45         13.3x           10.4x           8.1x           6.7x
            Höegh Autoliners ASA            HAUTO NO                 BUY           NOK              114.5        152.0           2.84          1.89           3.7x            5.3x          3.3x           4.3x
            IAR Systems                     IARB SS                                SEK                125                        6.82          8.05         16.2x           14.0x           7.2x           6.1x
            Icelandic Salmon                ISLAX NO                HOLD           NOK              120.0        135.0           0.48          1.12         21.1x             9.1x        10.0x            5.7x
            Industrivärden                  INDUC SS                HOLD           SEK            363.40         375.0
            Indutrade                       INDT SS                 HOLD           SEK              278.8        290.0           8.45          9.53         33.0x           29.3x         17.8x          16.2x
            Instalco                        INSTAL SS                BUY           SEK               30.8         50.0           2.20          2.86         14.5x           11.1x           8.1x           6.9x
            Investor                        INVEB SS                 BUY           SEK              299.4        330.0
            Invisio                         IVSO SS               NO REC           SEK              272.0                        6.70          8.60         40.6x           31.6x         25.7x          20.1x
            ISS                             ISS DC                   BUY           DKK              129.0        171.0         18.27         19.53            7.1x            6.6x          5.4x           4.9x
            Itab Shop Concept               ITAB SS                                SEK               19.9                        1.64          1.90         11.4x           10.5x           4.8x           4.0x
            Jm Ab                           JM SS                   HOLD           SEK              162.6        170.0           7.68        13.09          21.2x           12.4x         40.6x          27.8x
            Kaldvik                         KLDVK NO                 BUY           NOK               26.8         32.0           0.16          0.23         14.3x             9.9x          8.4x           6.4x
            Kalmar                          KALMAR FH                BUY           EUR              31.01         35.0           2.49          2.87         12.2x           10.8x           7.3x           6.7x
            Kambi                           KAMBI SS                 BUY           SEK              115.6        210.0           0.65          0.84         12.1x             9.8x          3.5x           2.9x
            Kemira                          KEMIRA FH                BUY           EUR               19.9         27.0           1.75          1.83         11.3x           10.8x           5.6x           5.3x
            Kesko                           KESKOB FH                BUY           EUR               17.7         23.0           1.24          1.40         14.2x           12.7x           7.7x           7.3x
            KID                             KID NO                   BUY           NOK                150        175.0         10.27         11.73                                          6.4x           5.5x
            Kinnevik                        KINVB SS                 BUY           SEK              76.99        105.0
            Kitron                          KIT NO                   BUY           NOK               35.7         37.0           0.21          0.25         13.7x           11.7x           8.3x           7.0x
            Klaveness Combination CKarCriCer NsO                     BUY           NOK                 78        141.0           0.91          1.23           7.4x            5.5x          5.8x           5.1x
            Kojamo                          KOJAMO FH                BUY           EUR               8.93         10.5           0.50          0.51         14.8x           14.6x         21.2x          20.7x
            Komplett                        KOMPL NO                HOLD           NOK                 8.1          8.0          0.20          0.80         41.2x           10.1x           4.1x           2.8x
            Kone                            KNEBV FH                HOLD           EUR               45.9         50.0           2.05          2.31         22.1x           19.9x         13.6x          12.2x
            Konecranes                      KCR FH                   BUY           EUR               62.5         75.0           4.83          5.08         12.9x           12.3x           7.9x           7.5x
            Kongsberg Gruppen               KOG NO                  HOLD           NOK           1,247.0       1100.0          34.82         40.12          35.8x           31.1x         23.1x          20.3x
            Lagercrantz                     LAGRB SS              NO REC           SEK              203.2                        5.84                       34.9x                         19.9x
            Latour                          LATOB SS                 BUY           SEK              275.0        335.0
            Lerøy Seafood                   LSG NO                   BUY           NOK              49.26         60.0           4.79          6.07         10.3x             8.1x          5.3x           4.1x
            Lime Technologies               LIME SS                 HOLD           SEK                362        340.0           9.45        11.77          38.3x           30.8x         20.1x          17.4x
            Lindab International            LIAB SS                 HOLD           SEK                206        252.0         10.97         12.69          18.8x           16.3x           8.0x           7.3x
            Logistea                        LOGIB SS                 BUY           SEK               15.3         18.0           0.77          0.89         15.8x           13.9x         16.5x          15.4x
            Loomis                          LOOMIS SS                BUY           SEK              328.6        450.0         33.50         37.91            9.8x            8.7x          4.2x           3.8x
            Lundbeck                        HLUNB DC                 BUY           DKK               40.6         56.0           3.89          4.28         10.4x             9.5x          7.0x           6.0x
            Lundbergs                       LUNDB SS                HOLD           SEK              502.0        540.0
            Lyko Group                      LYKOA SS                SELL           SEK               91.1         95.0           2.23          6.21         40.9x           14.7x           9.2x           7.1x
            Medistim                        MEDI NO                 HOLD           NOK              153.0        172.0           6.00          6.24         25.5x           24.5x
            Metsa Board                     METSB FH                 BUY           EUR               4.19           5.8          0.71          0.88           5.9x            4.8x          4.4x           3.6x
            Metso                           METSO FH                 BUY           EUR                 8.8        11.0           0.68          0.77         12.8x           11.4x           8.0x           6.9x
            Millicom                        TIGO SS                  BUY           SEK              267.8        350.0           3.49          5.03           5.7x            4.2x          3.8x           3.4x
            Momentum Group                  MMGRB SS                HOLD           SEK              181.6        180.0           4.41          4.75         34.2x           32.1x         19.8x          18.4x
            Mowi                            MOWI NO                  BUY           NOK              195.2        235.0           1.39          1.62         11.9x           10.2x           6.2x           5.2x
            MPC Container Ships             MPCC NO                 SELL           NOK               19.8         18.6           0.37          0.17           4.7x          10.2x           3.1x           4.3x
            MTG                             MTGB SS                  BUY           SEK               99.0        120.0           6.50          6.88         10.5x           10.2x           4.9x           4.2x
            Multiconsult                    MULTI NO                 BUY           NOK              198.5        220.0         14.15         14.57          13.8x           13.4x           7.0x           6.4x
            Måsøval                         MAS NO                   BUY           NOK               27.1         39.0           2.37          3.74         11.4x             7.2x          5.1x           3.6x
            Navigator Holdings Ltd          NVGS US                  BUY           USD               17.1         22.0           1.53          1.73         11.2x             9.9x          5.5x           4.8x
            NCAB                            NCAB SS                  BUY           SEK               64.5         75.0           2.06          2.46         31.3x           26.2x         19.1x          16.3x
            Ncc                             NCCB SS                  BUY           SEK              155.3        190.0         13.58         13.96          11.4x           11.1x           5.0x           4.6x
            Kilde: DNB Markets, FactSet, Bloomberg                                                                                                                                                                    
             
             
             
             
             
                                                                                                                                                                                                                           16 
            DNB Markets |  
             
            13 januar 2025 
             
             
             
            DNB 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                 2.8          2.0         -0.23         -0.1x        -12.3x          -29.2x        -15.9x        115.6x
            Netel Group Holding             NETEL SS                 BUY           SEK               14.7         25.0           2.56          3.2x           5.4x           4.4x           4.2x           3.4x
            New Wave Group                  NEWAB SS                 BUY           SEK               96.8        126.0           8.58         10.0x         11.3x            9.7x           7.3x           6.0x
            Nibe Industrier                 NIBEB SS                HOLD           SEK               38.5         50.0           1.51          1.8x         25.5x           21.1x         12.9x          11.5x
            Noble                           NE US                    BUY           USD               32.6         46.0           2.37          3.5x         13.8x            9.4x           5.2x           4.4x
            Nokia                           NOKIA FH                 BUY           EUR                 4.4          5.2          0.25          0.30         13.2x           12.0x           5.4x           5.2x
            Nokian Tyres                    TYRES FH                HOLD           EUR                 7.5          8.8          0.57          0.85         10.6x            7.6x           5.6x           4.7x
            Nolato                          NOLAB SS                 BUY           SEK               52.5         66.0           3.03          3.54         17.3x           14.8x           8.7x           7.6x
            Norconsult                      NORCO NO                 BUY           NOK               44.4         43.0           2.48          2.46         17.5x           17.6x           8.1x           7.6x
            Nordea                          NDA SS                   BUY           SEK              125.0        167.0           1.38          1.39           7.9x           7.8x
            Nordic Paper Holding            NPAPER SS               HOLD           SEK               48.9         50.0           7.76          7.9x           6.3x           6.2x           5.0x           4.7x
            Nordic Semiconductor            NOD NO                   BUY           NOK              109.0        145.0           0.06          0.2x       151.6x            40.6x         27.4x          14.8x
            Nordnet                         SAVE SS                  BUY           SEK              237.6        270.0         10.77          12.1x         22.5x           20.0x
            Norion Bank                     NORION SS                BUY           SEK               37.2         52.0           6.27          8.1x           5.9x           4.6x
            Norsk Hydro                     NHY NO                  SELL           NOK               64.4         55.0           5.52          5.4x         11.7x           11.8x           5.5x           5.7x
            Norske Skog                     NSKOG NO                 BUY           NOK               20.7         32.0          -2.46          4.49          -8.4x           4.6x           7.6x           3.0x
            Norva24                         NORVA SS                 BUY           SEK               26.0         37.0           1.46          1.71         15.0x           13.1x           7.2x           6.4x
            Norwegian Air Shuttle           NAS NO                   BUY           NOK            10.585          14.0           1.90          1.94           5.6x           5.4x           1.2x           0.7x
            Novo Nordisk                    NOVOB DC                 BUY           DKK              632.3      1040.0          27.77         34.60          22.8x           18.3x         16.7x          13.3x
            Novonesis                       NSISB DC                 BUY           DKK                403        500.0           1.55          1.83         31.4x           27.6x         16.5x          14.5x
            NRC Group                       NRC NO                  HOLD           NOK                 4.1          5.0          0.22          0.6x         14.9x            6.4x           3.5x           2.6x
            NTG                             NTG DC                   BUY           DKK              245.0        385.0         17.82         20.38          13.4x           12.0x           7.5x           6.9x
            Nyfosa                          NYF SS                   BUY           SEK               99.4        125.0           5.60          6.3x         14.4x           13.1x         17.8x          17.0x
            Nykode Therapeutics             NYKD NO                  BUY           NOK                 2.8          4.0         -0.08                        -2.8x
            Odfjell Drilling                ODL NO                   BUY           NOK               60.7        100.0           0.66          1.0x           8.0x           5.5x           3.8x           2.6x
            Odfjell SE                      ODF NO                   BUY           NOK              124.8        210.0           3.88          3.92           2.8x           2.8x           2.7x           2.3x
            Odfjell Technology              OTL NO                   BUY           NOK               46.1         70.0           6.41          7.2x           7.2x           6.4x           2.5x           1.9x
            OKEA                            OKEA NO                  BUY           NOK               23.3         27.0           6.95          5.02           3.4x           4.6x
            Olav Thon                       OLT NO                   BUY           NOK              224.0        265.0         17.54          18.9x         12.0x           11.0x         13.1x          12.3x
            OMDA                            OMDA NO                  BUY           NOK               34.0         35.0          -0.57          0.26         44.8x           21.4x         12.4x            9.8x
            Oncopeptides                    ONCO SS                  BUY           SEK                 1.6          2.5         -0.48         -0.1x          -3.2x         -14.6x          -2.3x          -8.2x
            Orkla                           ORK NO                  HOLD           NOK              100.4        105.0           6.55          7.36         15.3x           13.6x         10.6x            9.6x
            Otovo                           OTOVO NO              NO REC           NOK                 0.9                      -1.29         -1.2x          -0.7x           -0.8x         -1.4x          -5.0x
            Pacific Drilling                PACD US               NO REC           USD
            Pandora                         PNDORA DC                BUY           DKK            1332.0       1350.0          74.41          90.3x         17.9x           14.7x         10.1x            8.8x
            Pandox                          PNDXB SS                HOLD           SEK              181.2        215.0           9.51          9.88         15.5x           14.8x         16.5x          16.0x
            Panoro Energy                   PEN NO                   BUY           NOK               30.0         38.0           0.68          0.7x           3.8x           3.7x           1.1x           0.6x
            Paradox Interactive             PDX SS                   BUY           SEK              214.2        240.0           7.47          8.94         28.7x           24.0x         12.2x          10.4x
            Paratus Energy                  PLSV NO                  BUY           NOK               45.6         70.0           0.69          0.7x           5.7x           5.7x           3.8x           3.2x
            Pareto Bank                     PARB NO                  BUY           NOK               67.5         73.0           8.57          9.02           7.9x           7.5x
            Peab                            PEABB SS                HOLD           SEK               75.7         80.0           4.86          6.0x         15.6x           12.6x           9.3x           8.2x
            PhotoCure                       PHO NO                   BUY           NOK               58.1         84.0           0.37          2.14       158.4x            27.2x         22.2x          10.8x
            Prosafe                         PRS NO                NO REC           NOK               10.1
            Protector                       PROT NO                  BUY           NOK              294.0        350.0         20.36         21.16
            Public Property Invest          PUBLI NO                 BUY           NOK               17.5         22.0           1.28          1.2x         12.6x           12.9x         14.4x          14.0x
            Rana Gruber                     RANA NO                  BUY           NOK               71.5         90.0         11.86         12.69            6.0x           5.6x           3.6x           3.2x
            Rockwool                        ROCKB DC                 BUY           DKK            2442.0       3200.0          24.00          25.1x         13.6x           13.1x           6.8x           6.1x
            Rogaland Sparebank              ROGS NO                 HOLD           NOK              124.3        125.0         11.63         10.65          10.7x           11.7x
            Royal Unibrew                   RBREW DC                 BUY           DKK              489.0        675.0         28.69          31.5x         17.0x           15.5x         10.4x            9.5x
            Rusta                           RUSTA SS                 BUY           SEK               70.7         88.0           3.80          4.76         18.5x           14.8x           8.3x           7.1x
            Safe Bulkers                    SB US                   HOLD           USD                 3.5          4.8          0.51          1.2x           7.0x           3.0x           5.7x           3.7x
            Sagax                           SAGAB SS                HOLD           SEK              215.2        260.0         10.54         11.16          18.0x           16.9x         25.6x          24.1x
            SalMar                          SALM NO                  BUY           NOK              538.0        690.0         37.69          48.8x         14.3x           11.0x           7.6x           5.7x
            Salmon Evolution                SALME NO                 BUY           NOK               6.54           9.9          0.09          0.22         76.1x           29.1x         26.5x          16.2x
            Salmones Camanchaca SALMOCAM CI                         HOLD           CLP            2434.9       2350.0            0.21          0.37         11.5x            6.4x           5.6x           3.9x
            Sampo Oyj                       SAMPO FH                 BUY           EUR                 39         48.0           2.47          2.67
            Sandvik                         SAND SS                  BUY           SEK              203.7        265.0         13.61         14.84          15.0x           13.7x           8.8x           7.9x
            Sats                            SATS NO                  BUY           NOK               25.5         29.0           2.05          2.22         12.4x           11.5x           5.4x           5.1x
            SBB Norden                      SBBB SS               NO REC           SEK                 4.7
            SCA                             SCAB SS                  BUY           SEK              140.4        185.0           8.35          9.17         16.8x           15.3x         10.7x            9.5x
            Scandic Hotels                  SHOT SS                  BUY           SEK               66.4         80.0           6.01          6.58         11.1x           10.1x           4.9x           4.0x
            Scatec                          SCATC NO                HOLD           NOK               78.2         86.0           7.83          3.48         10.0x           22.5x
            Schibsted                       SCHA NO                 SELL           NOK              349.6        300.0           5.17          6.09         67.7x           57.5x         35.1x          31.0x
            Scorpio Tankers                 STNG US                  BUY           USD              54.85         93.0           8.02          8.89           7.5x           6.8x           4.4x           3.5x
            Sdiptech                        SDIPB SS              NO REC           SEK              221.0                      14.98         16.56          14.8x           13.3x           9.1x           8.4x
            Kilde: DNB Markets, FactSet, Bloomberg                                                                                                                                                                   
             
             
                                                                                                                                                                                                                              17 
            DNB Markets |  
             
            13 januar 2025 
             
             
             
            DNB ANBEFALINGER OG ESTIMATER
                                                                                                   
             Selskap                        Ticker               Anbefaling       Valuta             Kurs    Kursmål                  Estimert EPS                   Estimert P/E            Estimert EV/EBITDA
                                                                                                                                 2025          2026          2025            2026          2025           2026
             Sea1 Offshore                  SEA1 NO                  BUY           NOK               30.6         42.0           0.38          0.47           7.0x           5.6x           4.3x           3.5x
             Seadrill                       SDRL US                  BUY           USD               36.6         54.0           2.97          4.0x         12.3x            9.2x           4.8x           3.8x
             SEB                            SEBA SS                  BUY           SEK              155.2        180.0         15.46         16.28          10.0x            9.5x
             Securitas                      SECUB SS                 BUY           SEK            133.60         175.0         13.00          14.7x           9.5x           8.5x           6.4x           5.6x
             Sedana Medical                 SEDANA SS             NO REC           SEK               16.5                       -0.28          0.06        -59.1x         303.5x        -126.8x          29.6x
             Selvaag Bolig                  SBO NO                  SELL           NOK              36.20         30.0           1.91          2.4x         18.9x           15.4x         23.0x          19.8x
             SFL Corporation Ltd            SFL US                  HOLD           USD              10.81         10.8           0.56          0.68         17.4x           14.5x           8.0x           7.7x
             Shelf Drilling                 SHLF NO                  BUY           NOK               9.96         35.0           0.29          0.4x           3.0x           2.1x           3.2x           2.8x
             Sinch                          SINCH SS                 BUY           SEK              18.92         33.0           0.24          0.66           7.0x           6.2x           5.6x           4.5x
             Sivers Semiconductors          SIVE SS               NO REC           SEK               3.45                       -0.19         -0.2x        -18.7x          -14.6x         24.6x            8.2x
             Skanska                        SKAB SS                  BUY           SEK            228.30         260.0         15.24         17.35          14.8x           13.0x         10.6x            8.8x
             SKF                            SKFB SS                  BUY           SEK            212.00         256.0         19.43          18.5x         11.9x           10.9x           5.9x           5.4x
             Skistar                        SKISB SS                 BUY           SEK                159        185.0           7.06          9.11         22.5x           17.5x         10.2x            8.5x
             Smart Eye                      SEYE SS               NO REC           SEK              59.00                       -1.52          8.3x        -38.7x            7.0x         22.6x            4.0x
             Smartoptics                    SMOP NO                  BUY           NOK               18.1         21.0           0.06          0.08         28.2x           19.6x         15.4x          11.1x
             Solstad Offshore               SOFF NO                  BUY           NOK              41.60         60.0         14.35          18.2x           2.9x           2.3x           3.1x           2.1x
             SpareBank 1 Helgeland HELG NO                          HOLD           NOK                146        144.0         14.22         13.75          10.3x           10.6x
             Sparebank 1 SMN                MING NO                  BUY           NOK            172.82         182.0         17.46          17.5x           9.9x           9.8x
             SpareBank 1 Sør-Norge SB1NO NO                          BUY           NOK              148.6          160         14.92         14.85          10.0x           10.0x
             SpareBank 1 Østlandet          SPOL NO                 HOLD           NOK            158.64           150         15.07          14.5x         10.5x           10.9x
             SpareBank1 Nord-Norge NONG NO                          HOLD           NOK            125.78           123         12.22         11.93          10.3x           10.5x
             Sparebanken Møre               MORG NO                 HOLD           NOK              95.70            92          8.62          8.2x         11.1x           11.6x
             Sparebanken Sør                SOR NO                   BUY           NOK                201          224         16.92         15.59          11.9x           12.9x
             Sparebanken Vest               SVEG NO                  BUY           NOK            143.36           156         14.32          13.1x         10.0x           11.0x
             Sparebanken Øst                SPOG NO                  BUY           NOK               71.3            72          6.19          5.99         11.5x           11.9x
             SSAB                           SSABA SS                HOLD           SEK              43.49            54          7.70         10.2x           5.6x           4.3x           2.1x           2.1x
             Star Bulk                      SBLK US                 HOLD           USD              15.25            20          1.59          3.93           9.6x           3.9x           5.6x           3.0x
             Stillfront Group               SF SS                    BUY           SEK               7.56            14          1.09          1.3x           3.0x           2.7x           2.8x           2.4x
             Stolt-Nielsen                  SNI NO                   BUY           NOK                312          530           6.42          6.52           4.2x           4.2x           3.7x           3.5x
             Stora Enso                     STERV FH                 BUY           EUR               9.61            14          0.70          1.2x         13.7x            7.8x           7.1x           5.0x
             Storebrand                     STB NO                   BUY           NOK              122.8          140           9.50        10.68          12.0x           10.7x
             Storskogen                     STORB SS                 BUY           SEK              10.80            12          0.72          0.8x           9.0x           8.5x           6.0x           5.4x
             Storytel                       STORYb SS                BUY           SEK              65.55            80          3.42          4.90         17.1x           12.2x           7.2x           5.4x
             Subsea 7                       SUBC NO                  BUY           NOK            199.00           260           1.32          1.9x                                         4.2x           3.2x
             Surgical Science               SUS SS                   BUY           SEK              157.3          225           5.48          7.36         28.7x           21.4x         19.6x          15.4x
             Sveafastigheter                SVEAF SS                 BUY           SEK              33.96            47          1.83          2.3x         15.9x           12.9x         22.6x          19.4x
             Svenska Handelsbanken SHBA SS                           BUY           SEK            118.05           145         12.38         12.53            9.5x           9.4x
             Sweco                          SWECB SS                 BUY           SEK            165.10           216           7.70          9.3x         21.4x           17.8x         14.5x          12.2x
             Swedbank                       SWEDA SS                 BUY           SEK              225.2          257         25.02         23.52            9.0x           9.6x
             Swedish Orphan BiovitrumSOBI SS                         BUY           SEK            313.20           355         15.40          20.8x         20.3x           15.1x           9.9x           8.6x
             Systemair                      SYSR SS                 HOLD           SEK               85.5          105           4.39          4.86         19.5x           17.6x           9.6x           8.6x
             Teekay Tankers                 TNK US                   BUY           USD              45.36            74        11.92          11.4x           3.9x           4.0x           1.6x           0.9x
             Tele2                          TEL2b SS                 BUY           SEK            106.75           120           6.22          6.61         13.3x           11.8x           9.0x           8.7x
             Telenor                        TEL NO                  SELL           NOK            127.90           125           7.43          8.7x         16.4x           14.1x           6.2x           5.7x
             Telia Company                  TELIA SS                 BUY           SEK              30.28            38          2.27          2.48         12.8x           11.2x           6.1x           5.7x
             TF Bank                        TFBANK SS                BUY           SEK            382.00           440         33.49          44.0x         11.4x            8.7x
             TGS                            TGS NO                   BUY           NOK              119.6          145           1.17          1.28           9.0x           8.2x           2.0x           1.6x
             The Kingfish Company           KING NO                 HOLD           NOK               5.60             6         -0.08          0.0x          -6.2x         -20.5x         13.6x            9.7x
             Thule Group                    THULE SS                 BUY           SEK              324.6          445         16.90         19.58          19.2x           16.6x
             Tidewater                      TDW US                   BUY           USD              55.46            70          5.58          7.7x           9.4x           6.9x           4.2x           3.0x
             TietoEVRY                      TIETO FH                SELL           EUR              17.63            17          1.41          1.47           9.0x           8.8x           5.6x           5.1x
             Tobii Dynavox                  TDVOX SS              NO REC           SEK              62.60                        2.76          3.6x         22.8x           17.5x
             Tokmanni                       TOKMAN FH               HOLD           EUR              11.86            13          1.27          1.41           9.5x           8.5x           5.3x           4.9x
             Tomra                          TOM NO                  SELL           NOK            147.20           100           0.44          0.6x         28.3x           22.5x         13.5x          11.5x
             Transocean                     RIG US                   BUY           USD               4.03             6          0.10          0.20         39.8x           20.5x           6.6x           6.0x
             Transtema                      TRANS SS              NO REC           SEK              14.34                        1.79          2.0x           8.0x           7.0x           2.7x           2.1x
             Trelleborg                     TRELB SS                HOLD           SEK                389          425         18.74         20.69          19.9x           18.1x         11.7x          10.5x
             Truecaller                     TRUEB SS                 BUY           SEK              51.10            60          2.25          3.6x         22.8x           14.4x         15.5x            9.7x
             Tryg                           TRYG DC                  BUY           DKK              151.3          185           8.11          8.83         16.2x           15.0x
             Ultimovacs                     ULTI NO               NO REC           NOK               2.17                       -1.86                        -1.2x                          0.5x
             UPM                            UPM FH                   BUY           EUR              26.88            40          2.75          3.76           9.8x           7.2x           6.7x           4.9x
             Valaris                        VAL US                   BUY           USD              45.53            70          3.50          7.3x         13.0x            6.2x           7.0x           4.2x
             Valmet                         VALMT FH                 BUY           EUR              24.27            32          2.15          2.61         11.0x            9.3x           6.6x           5.9x
             VEF                            VEFAB SS                 BUY           SEK               2.14             4
             Kilde: DNB Markets, FactSet, Bloomberg                                                                                                                                                                  
             
             
             
             
                                                                                                                                                                                                                                 18 
            DNB Markets |  
             
            13 januar 2025 
             
             
            DNB ANBEFALINGER OG ESTIMATER
                                                                                                 
            Selskap                         Ticker               Anbefaling       Valuta             Kurs     Kursmål                 Estimert EPS                    Estimert P/E          Estimert EV/EBITDA
                                                                                                                                 2025          2026          2025            2026           2025           2026
            Veidekke                        VEI NO                   BUY           NOK              140.2        155.0           9.92         10.43         14.1x           13.4x           5.6x           5.0x
            Ventura Offshore                VTURA NO                 BUY           NOK               26.6          50.0          0.34           0.2x          6.8x          15.1x           3.4x           4.7x
            Verve Group                     VER SS                NO REC           SEK               31.6                        0.31          0.39           7.3x            6.1x          5.2x           4.3x
            Vestas Wind Systems             VWS DC                   BUY           DKK              93.48        215.0           0.95           1.4x        13.2x             9.1x          5.3x           3.9x
            Viaplay Group                   VPLAYB SS               SELL           SEK            0.6078            1.0          0.07          0.09           8.7x            6.7x          5.4x           5.0x
            Vicore Pharma                   VICO SS                  BUY           SEK               9.53          38.0         -1.81          -1.9x         -5.3x           -5.1x         -3.8x          -4.7x
            Vimian                          VIMIAN SS                BUY           SEK              37.05          55.0          0.10          0.15         27.2x           20.7x         14.2x          11.3x
            Vitec                           VITB SS               NO REC           SEK            516.50                       22.50          26.5x         36.2x           30.8x         14.1x          12.3x
            Vitrolife                       VITR SS                  BUY           SEK                208        270.0           4.74          5.90         43.9x           35.3x         21.2x          18.2x
            Volvo                           VOLVB SS                HOLD           SEK            279.20         285.0         22.56          25.3x         12.5x           11.1x           6.1x           5.6x
            Volvo Cars                      VOLCARB SS              HOLD           SEK              23.50          25.0          4.78          4.29           4.7x            5.2x          1.1x           0.7x
            Vow                             VOW NO                   BUY           NOK               1.86          10.7          0.61           1.5x          3.1x            1.2x          2.5x          -0.5x
            Vår Energi                      VAR NO                   BUY           NOK              38.81          39.0          0.49          0.49           6.9x            6.8x
            Wallenius Wilhelmsen ASAWAWI NO                          BUY           NOK              97.05        147.0           2.95           2.8x          2.9x            3.0x          1.9x           1.7x
            Wallenstam                      WALLb SS                SELL           SEK              45.04          48.0          1.50          1.58         23.4x           22.1x         31.9x          30.4x
            Western Bulk Chartering WEST NO                          BUY           NOK              14.15          25.0          0.33           0.3x          3.7x            3.7x          0.6x           0.4x
            Wihlborgs                       WIHL SS                  BUY           SEK              102.4        125.0           4.79          5.22         16.9x           15.6x         20.4x          18.7x
            Wilh. Wilhelmsen HoldingWWI NO                           BUY           NOK            433.00         650.0         12.97          12.7x           2.9x            3.0x          8.4x           6.9x
            Wärtsilä                        WRT1V FH                 BUY           EUR              18.02            22          0.95          1.10         18.9x           16.4x         11.0x            9.6x
            XVIVO Perfusion                 XVIVO SS                 BUY           SEK            490.00           584           6.54         12.0x         74.9x           40.8x         39.2x          22.1x
            XXL ASA                         XXL NO                NO REC           NOK              20.04                     -13.52           4.34          -1.5x            4.6x          4.9x           1.6x
            Yara                            YAR NO                   BUY           NOK            314.10           425           3.65           3.9x          7.5x            7.1x          3.9x           3.7x
            YIT                             YIT FH                  SELL           EUR               2.45             2          0.03          0.05         94.2x           52.1x         14.0x          13.7x
            Yubico                          YUBICO SS                BUY           SEK            213.00           340           6.49           8.6x        33.9x           25.5x         22.8x          16.6x
            Zealand Pharma                  ZEAL DC                  BUY           DKK                735         1010         54.21          -3.14         13.6x         -234.1x           8.4x       -104.0x
            Ørsted                          ORSTED DC               HOLD           DKK            297.90           390         20.34          23.2x         14.6x           12.8x
            AAK                             AAK SS                   BUY           SEK              301.4          370         14.52          14.73         20.8x           20.5x         12.4x          11.7x
            Kilde: DNB Markets, FactSet, Bloomberg                                                                                                                                                                
             
             
             
                                                                                                                                                                                                                             19 
             DNB Markets |  
              
             13 januar 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                  9.78         0.2 %           0              EUR            -0.4 %         -2.2 %         2.3 %        -2.7 %        9.50          10.55            2.1
             AIK Fotboll                  AIKB                  1.63        -2.7 %           1              SEK            -4.1 %         -4.1 %        -3.3 %         3.2 %        1.00          1.84             0.0
             SC Braga                     SCB                  14.60         0.0 %          na              EUR             0.0 %         0.0 %          0.0 %         5.8 %       13.00          17.80            0.2
             Besiktas Futbol              BJKAS                 4.95        -2.2 %        19,138            TRY            -8.5 %        14.3 %          5.3 %       -48.5 %        4.10          20.09            1.9
             Borussia Dortmund            BVB                   3.14        -0.3 %          139             EUR            -0.6 %         -4.0 %        -0.2 %       -13.2 %        3.07          4.36             4.1
             Brøndby IF                   BIFB                  0.42      -15.0 %         4,136             DKK           -16.2 %       -17.2 %       -12.7 %        -23.3 %        0.38          0.95             2.8
             Celtic FC                    CCP                165.00          0.0 %          na              GBp            -1.5 %         -1.5 %        -1.5 %        37.5 %      120.00         205.00            2.2
             CF Intercity                 CITY                  0.23         8.7 %          na              EUR           10.2 %        -46.4 %        18.9 %        -89.3 %        0.18          2.90             0.0
             Birmingham Sports            2309                  2.26        -1.7 %          na              HKD           -10.7 %       -17.8 %         -4.6 %       -10.3 %        1.85          4.56             2.7
             FC København                 PARKEN             133.50         -0.7 %           2              DKK            -5.7 %         2.7 %          4.7 %        -5.3 %      106.50         141.50           10.5
             FC Porto                     FCP                   1.10         0.0 %          na              EUR             0.0 %         -0.9 %         0.0 %        -8.3 %        1.09          1.70             0.3
             Galatasaray Sportif          GSRAY                 2.11        -0.5 %       213,202            TRY            -2.8 %         -1.3 %         5.0 %         2.8 %        1.96          3.56             3.7
             Juventus Football            JUVE                  2.71        -0.9 %          849             EUR            -9.4 %       -12.9 %       -10.3 %         26.7 %        1.67          3.34            12.1
             Manchester United            MANU                 16.18        -2.5 %          219             USD            -4.7 %         -6.6 %        -6.7 %       -23.8 %       13.50          22.00           31.5
             Olympique Lyonnais EFG                             2.01         0.5 %           1              EUR            -0.5 %         3.1 %          0.0 %         1.0 %        1.87          2.33             4.1
             SL Benfica                   SLBEN                 3.28         1.5 %           2              EUR             2.2 %         0.3 %          0.9 %         7.5 %        2.62          4.12             0.9
             Sporting Club                SCP                   0.91        -3.2 %           1              EUR             0.0 %         -5.2 %         0.0 %        -9.0 %        0.85          1.06             2.2
             SS Lazio                     SSL                   1.05         0.0 %          27              EUR             0.0 %         -2.8 %         1.0 %        30.6 %        0.60          1.14             0.8
             Trabzonspor Sportif          TSPOR                 1.14        -1.7 %       283,802            TRY            -5.8 %        26.7 %        14.0 %        -33.4 %        0.88          3.60             2.8
             Skistar                      SKISB              159.00          0.0 %          43              SEK            -4.1 %         -7.7 %        -2.8 %        18.4 %      122.20         176.00           12.7
             Vail Resorts                 MTN                179.41         -0.4 %          495             USD             2.4 %         -5.8 %        -4.3 %       -17.1 %      165.00         236.92            77
             Cie des Alpes                CDA                  15.08        -0.8 %          31              EUR            -2.3 %         0.1 %         -0.5 %         1.9 %       12.32          16.28            9.0
             Amer Sports                  AS                   30.89         1.2 %        3,050             USD             7.1 %        11.7 %        10.5 %               na     10.11          31.32          194.0
             Heineken                     HEIA                 64.98        -3.4 %        1,273             EUR            -4.1 %         -7.7 %        -5.4 %       -30.2 %       64.98          97.50            439
             Carlsberg                    CARLB              677.20         -2.1 %          188             DKK            -2.1 %         -6.3 %        -1.9 %       -25.4 %      675.00         992.20            152
             Anheuser-Busch               ABI                  45.65        -4.1 %        2,490             EUR            -3.7 %       -10.9 %         -5.4 %       -23.3 %       45.65          62.16          1,082
             Molson Coors                 TAP                  52.44        -5.7 %        2,682             USD            -8.3 %       -14.1 %         -8.5 %       -17.0 %       49.19          69.18            124
             Royal Unibrew                RBREW              489.00         -1.9 %          68              DKK            -3.9 %         -6.9 %        -3.3 %        10.5 %      403.13         579.18            39
             Kilde: Bloomberg, DNB Markets                                                                                                                                                                                     
              
              
              
              
              
              
              
              
              
              
              
              
              
              
              
              
                                                                                                                                                                                                                                                  20 
      DNB Markets |  
       
      13 januar 2025 
       
       
      DISCLAIMER 
      This note (the “Note”) must be read in conjunction with published research notes and/or DNB Analyst Communication of DNB Markets. The Note must be seen as marketing material and not 
      as an investment recommendation within the meaning of Regulation (EU) NO 596/2014 on market abuse (Market Abuse Regulation) and associated rules, implemented in the relevant 
      jurisdiction. 
      The Note has been prepared by DNB Markets, a division of DNB Bank ASA. DNB Bank ASA is a part of the DNB Group. The Note is based on information obtained from public sources that DNB 
      Markets believes to be reliable but which DNB Markets has not independently verified, and DNB Markets makes no guarantee, representation or warranty as to its accuracy or completeness. 
      Any opinions expressed herein reflect DNB Markets’ judgement at the time the Note was prepared and are subject to change without notice. The Note should not be relied on and is not a 
      substitute for the skill, judgment and experience of the user, its management, employees, advisors and/or clients when making investment and other business decisions. No DNB Party is 
      acting as fiduciary or investment advisor in connection with the dissemination of the Note. 
      Any use of non-DNB logos in this Note is solely for the purpose of assisting in identifying the relevant issuer. DNB is not affiliated with any such issuer. 
      The Note is for clients only, and not for publication, and has been prepared for information purposes only by DNB Markets. 
      The Note is the property of DNB Markets. DNB Markets retains all intellectual property rights (including, but not limited to, copyright) relating to the Note Sell-side investment firms are not 
      allowed any commercial use (including, but not limited to, reproduction and redistribution) of the Note contents, either partially or in full, without DNB Markets’ explicit and prior written 
      consent. However, buy-side investment firms may use the Note when making investment decisions, and may also base investment advice given to clients on the Note. Such use is dependent 
      on the buy-side investment firm citing DNB Markets as the source. 
      The Note shall not be used for any unlawful or unauthorized purposes. The Bank, its affiliates, and any third-party providers, as well as their directors, officers, shareholders, employees or 
      agents (individually, each a “DNB Party”; collectively, “DNB Parties”) do not guarantee the accuracy, completeness, timeliness or availability of the Note. DNB Parties are not responsible for 
      any errors or omissions, regardless of the cause, nor for the results obtained from the use of the Note, nor for the security or maintenance of any data input by the user. The Note is provided 
      on an “as is” basis. DNB PARTIES DISCLAIM ANY AND ALL EXPRESS OR IMPLIED WARRANTIES, INCLUDING, BUT NOT LIMITED TO, ANY WARRANTIES OF MERCHANTABILITY OR FITNESS FOR A 
      PARTICULAR PURPOSE OR USE, FREEDOM FROM BUGS, SOFTWARE ERRORS OR DEFECTS, THAT THE NOTE’S FUNCTIONING WILL BE UNINTERRUPTED OR THAT THE NOTE WILL OPERATE WITH 
      ANY SOFTWARE OR HARDWARE CONFIGURATION. In no event shall DNB Parties be liable to any party for any direct, indirect, incidental, exemplary, compensatory, punitive, special or 
      consequential damages, costs, expenses, legal fees, or losses (including, without limitation, lost income or lost profits and opportunity costs) in connection with any use of the Note, even if 
      advised of the possibility of such damages. 
      Confidentiality rules and internal rules restrict the exchange of information between different parts of the Bank and this may prevent employees of DNB Markets who are preparing the Note 
      from utilizing or being aware of information available in DNB Markets/the Bank that may be relevant to the recipients of the Note. Please see DNB Markets' website (dnb.no/disclaimer/MAR) 
      for information in accordance with Market Abuse Regulation (MAR). This website contains information about our published investment recommendations and potential conflicts of interest. 
      Please contact DNB Markets at 08940 (+47 915 08940) for further information and inquiries regarding this Note. 
      The Note is not an offer to buy or sell any security or other financial instrument or to participate in any investment strategy. Distribution of material like the Note is in certain jurisdictions 
      restricted by law. Persons in possession of the Note should seek further guidance regarding such restrictions before distributing the Note. 
      The Note has been prepared by DNB Markets, a division of DNB Bank ASA, a Norwegian bank organized under the laws of the Kingdom of Norway and under supervision by the Norwegian 
      Financial Supervisory Authority, The Monetary Authority of Singapore, and on a limited basis by the Financial Conduct Authority and the Prudential Regulation Authority of the UK, and the 
      Financial Supervisory Authority of Sweden. Details about the extent of our regulation by local authorities outside Norway are available from us on request. Information about DNB Markets 
      can be found at www.dnb.no/markets. 
      Additional information for clients in Singapore 
      The Note has been distributed by the Singapore Branch of DNB Bank ASA. It is intended for general circulation and does not take into account the specific investment objectives, financial 
      situation or particular needs of any particular person. You should seek advice from a financial adviser regarding the suitability of any product referred to in the Note, taking into account your 
      specific financial objectives, financial situation or particular needs before making a commitment to purchase any such product. 
      You have received a copy of the Note because you have been classified either as an accredited investor, an expert investor or as an institutional investor, as these terms have been defined 
      under Singapore’s Financial Advisers Act (Cap. 110) (“FAA”) and/or the Financial Advisers Regulations (“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 or as an expert investor, the Singapore 
      Branch of DNB Bank ASA is, in respect of 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 limitation, sections 25, 27 and 36 of the FAA. Section 25 of the FAA requires a financial adviser to disclose material information concerning designated investment products 
      which are recommended by the financial adviser to you as the client. Section 27 of the FAA requires a financial adviser to have a reasonable basis for making investment recommendations to 
      you as the client. Section 36 of the FAA requires a financial adviser to include, within any circular or written communications in which he makes recommendations concerning securities, 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 securities. 
      Please contact the Singapore Branch of DNB Bank ASA at +65 6212 6144 in respect of any matters arising from, or in connection with, the Note. 
      The Note is intended for and is to be circulated only to persons who are classified as an accredited investor, an expert investor or an institutional investor. If you are not an accredited investor, 
      an expert investor or an institutional investor, please contact the Singapore Branch of DNB Bank ASA at +65 6212 6144. 
      We, the DNB group, our associates, officers and/or employees may have interests in any products referred to in the Note by acting in various roles including as distributor, holder of principal 
      positions, adviser or lender. We, the DNB group, our associates, officers and/or employees may receive fees, brokerage or commissions for acting in those capacities. In addition, we, the DNB 
      group, our associates, officers and/or employees may buy or sell products as principal or agent and may effect transactions which are not consistent with the information set out in the Note. 
      Additional Information, including for Recipients in the United States:   
      The Note does not constitute an offer to sell or buy any financial instrument and does not provide opinions, or recommendations with respect to securities of an issuer or an analysis of a 
      security or an issuer. This Note is intended solely for Major U.S. Institutional Investors within the meaning of Rule 15a-6 under the U.S. Securities Exchange Act of 1934 and to such other U.S. 
      Institutional Investors as DNB Markets, Inc. may determine. Distribution to non-Major U.S. Institutional Investors will be made only by DNB Markets, Inc., a separately incorporated subsidiary 
      of DNB Bank that is a U.S. broker-dealer and a member of the Financial Industry Regulatory Authority (“FINRA”) and the Securities Investor Protection Corporation (“SIPC”). Any U.S. recipient 
                                                                                                   21 
     DNB Markets | DISCLAIMER 
      
     13 januar 2025 
      
     of this Note seeking to obtain additional information or to effect any transaction in any security discussed herein or any related instrument or investment should contact DNB Markets, Inc., 
     30 Hudson Yards, 81st Floor, New York, NY 10001, telephone number +1 212-551-9800. 
                                                                                22