|
Market Closed -
Oslo Bors
01:45:00 17/10/26 am AEDT
|
5-day change | 1st Jan Change | ||
| 42.60 NOK | +2.28% |
|
+2.53% | +4.93% |
| 01/10 | Nordea cuts price target for Sats Group to NOK 53 (55), reiterates Buy | FW |
| 18/09 | DNB Carnegie cuts its price target for Sats Group to 46 Norwegian kroner (47), reiterates hold | FW |
Company Valuation: Sats ASA
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 | 8,235 | - | - |
| Change | - | -50.57% | 73.11% | 75.16% | 49.09% | 1.94% | - | - |
| Enterprise Value (EV) 1 | 9,889 | 3,431 | 4,532 | 6,487 | 14,231 | 13,977 | 13,807 | 13,605 |
| Change | - | -65.31% | 32.1% | 43.13% | 119.37% | -1.79% | -1.22% | -1.46% |
| P/E | -7.99x | -7.07x | 13.8x | 16.7x | 17.4x | 14.9x | 12.3x | 10.4x |
| PBR | 7.49x | 2.02x | 3.02x | 4.05x | 5.67x | 5.64x | 4.85x | 4.07x |
| PEG | - | 0.1x | -0x | 0.4x | 0.4x | 0.7x | 0.6x | 0.6x |
| Capitalization / Revenue | 1.11x | 0.44x | 0.65x | 1.07x | 1.47x | 1.45x | 1.37x | 1.28x |
| EV / Revenue | 3.05x | 0.84x | 0.96x | 1.28x | 2.58x | 2.45x | 2.29x | 2.12x |
| EV / EBITDA | 12.1x | 2.89x | 2.54x | 3.34x | 6.75x | 6.31x | 5.79x | 5.3x |
| EV / EBIT | -44.1x | 52x | 7.47x | 8.72x | 16x | 13.8x | 12.1x | 10.5x |
| EV / FCF | 14.5x | 4.15x | 2.85x | 3.89x | 8.03x | 8.08x | 7.24x | 6.57x |
| FCF Yield | 6.88% | 24.1% | 35.1% | 25.7% | 12.5% | 12.4% | 13.8% | 15.2% |
| Dividend per Share 2 | - | - | - | - | 1.3 | 1.848 | 2.345 | 2.834 |
| Rate of return | - | - | - | - | 3.2% | 4.34% | 5.51% | 6.65% |
| EPS 2 | -2.64 | -1.25 | 1.1 | 1.59 | 2.34 | 2.863 | 3.477 | 4.115 |
| Distribution rate | - | - | - | - | 55.6% | 64.6% | 67.5% | 68.9% |
| Net sales 1 | 3,247 | 4,082 | 4,734 | 5,064 | 5,509 | 5,697 | 6,018 | 6,411 |
| EBITDA 1 | 818 | 1,186 | 1,784 | 1,942 | 2,109 | 2,216 | 2,386 | 2,569 |
| EBIT 1 | -224 | 66 | 607 | 744 | 892 | 1,013 | 1,145 | 1,293 |
| Net income 1 | -452 | -246 | 224 | 326 | 474 | 560 | 676.6 | 802.2 |
| Net Debt 1 | 6,274 | 1,644 | 1,439 | 1,069 | 6,153 | 5,742 | 5,572 | 5,370 |
| Reference price 2 | 21.10 | 8.84 | 15.16 | 26.50 | 40.60 | 42.60 | 42.60 | 42.60 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.88x | 2.45x | 6.31x | 4.34% | 872M | |
| 15.57x | 4.34x | 11.69x | 1.03% | 123B | |
| 25.91x | 5.32x | 18.75x | -.--% | 37.26B | |
| 15.53x | 2.02x | 7.91x | 0.66% | 34.68B | |
| 39.36x | 6.6x | 19.83x | 0.53% | 32.89B | |
| 24.79x | 1.83x | 7.6x | 0.81% | 25.19B | |
| 40.97x | 5.91x | 25.42x | -.--% | 22.56B | |
| 25.38x | 3.06x | 10.85x | -.--% | 9.05B | |
| 26.95x | 2.74x | 10.18x | 5.89% | 5.38B | |
| Average | 25.48x | 3.81x | 13.17x | 1.47% | 32.3B | |
| Weighted average by Cap. | 22.87x | 4.27x | 13.71x | 0.77% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- SATS Stock
- Valuation Sats ASA
Select your edition
All financial news and data tailored to specific country editions
