Valuation Sats ASA

Stocks

Market Closed - Oslo Bors 12:45:00 29/08/26 am AEST			5-day change	1st Jan Change
45.15 ^NOK	+0.22%		-3.83%	+11.21%

18/08	Nordea raises its target price for Sats Group to 55 Norwegian kroner (49), reiterates buy	FW
18/08	Danske Bank raises the target price for Sats Group to 60 Norwegian kroner (52), reiterates buy - BN	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,615	1,787	3,093	5,418	8,078	8,728	-	-
Change	-	-50.57%	73.11%	75.16%	49.09%	8.04%	-	-
Enterprise Value (EV) ¹	9,889	3,431	4,532	6,487	14,231	14,419	14,241	14,030
Change	-	-65.31%	32.1%	43.13%	119.37%	1.32%	-1.24%	-1.48%
P/E	-7.99x	-7.07x	13.8x	16.7x	17.4x	15.3x	12.8x	11.1x
PBR	7.49x	2.02x	3.02x	4.05x	5.67x	5.89x	4.94x	4.23x
PEG	-	0.1x	-0x	0.4x	0.4x	0.6x	0.7x	0.7x
Capitalization / Revenue	1.11x	0.44x	0.65x	1.07x	1.47x	1.52x	1.43x	1.34x
EV / Revenue	3.05x	0.84x	0.96x	1.28x	2.58x	2.52x	2.33x	2.16x
EV / EBITDA	12.1x	2.89x	2.54x	3.34x	6.75x	6.42x	5.9x	5.44x
EV / EBIT	-44.1x	52x	7.47x	8.72x	16x	13.9x	12.2x	10.8x
EV / FCF	14.5x	4.15x	2.85x	3.89x	8.03x	8.3x	7.35x	6.68x
FCF Yield	6.88%	24.1%	35.1%	25.7%	12.5%	12.1%	13.6%	15%
Dividend per Share ²	-	-	-	-	1.3	1.883	2.24	2.931
Rate of return	-	-	-	-	3.2%	4.17%	4.96%	6.49%
EPS ²	-2.64	-1.25	1.1	1.59	2.34	2.947	3.522	4.076
Distribution rate	-	-	-	-	55.6%	63.9%	63.6%	71.9%
Net sales ¹	3,247	4,082	4,734	5,064	5,509	5,728	6,110	6,499
EBITDA ¹	818	1,186	1,784	1,942	2,109	2,246	2,415	2,580
EBIT ¹	-224	66	607	744	892	1,036	1,163	1,294
Net income ¹	-452	-246	224	326	474	580.3	694.8	803.6
Net Debt ¹	6,274	1,644	1,439	1,069	6,153	5,691	5,513	5,303
Reference price ²	21.10	8.84	15.16	26.50	40.60	45.15	45.15	45.15
Nbr of stocks (in thousands)	171,335	202,136	204,044	204,460	198,968	193,307	-	-
Announcement Date	11/2/22	14/2/23	13/2/24	12/2/25	10/2/26	-	-	-

¹NOK in Million²NOK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SATS ASA	15.32x	2.52x	6.42x	4.17%	931M
LIFE TIME GROUP HOLDINGS, INC.	27.25x	3.26x	11.54x	-.--%	9.72B
PLANET FITNESS, INC.	17.85x	4.34x	10.52x	-.--%	4.01B
ONESPAWORLD HOLDINGS LIMITED	28.07x	2.54x	19.22x	0.79%	2.56B
BASIC-FIT N.V.	26.99x	3.11x	6.77x	-.--%	2.54B
SMARTFIT ESCOLA DE GINÁSTICA E DANÇA S.A.	12.06x	2.5x	5.64x	5%	1.99B
LEEJAM SPORTS COMPANY	14.78x	3.57x	8.43x	4.21%	1.12B
CURVES HOLDINGS CO., LTD.	16.33x	1.93x	8.12x	3.23%	535M
THE GYM GROUP PLC	46.74x	2.92x	7.34x	-.--%	470M
POWER WIND HEALTH INDUSTRY INCORPORATED	16.27x	-	-	-	434M
Average	22.16x	2.97x	9.33x	1.93%	2.43B
Weighted average by Cap.	23.42x	3.23x	10.69x	0.93%