Valuation Scatec ASA

Stocks

Market Closed - Oslo Bors 01:45:00 09/10/26 am AEDT			5-day change	1st Jan Change
98.55 ^NOK	-1.84%		-0.45%	-7.20%

15/09	Alfred Berg Nordic High Yield rose 0.63 percent in August, participated in new issues from B2 Impact and Ocean Yield	FW
15/09	Alfred Berg Income rose 0.36 percent in August, participated in new issues from Arva, B2 Impact and Scatec	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	24,255	12,478	13,055	12,643	16,877	15,753	-	-
Change	-	-48.56%	4.62%	-3.16%	33.49%	-6.66%	-	-
Enterprise Value (EV) ¹	39,204	32,056	36,339	37,282	42,540	45,736	57,335	60,445
Change	-	-18.23%	13.36%	2.59%	14.1%	7.51%	25.36%	5.42%
P/E	62.9x	-9.36x	20.8x	9.65x	16.2x	28.5x	13.4x	9.05x
PBR	2.62x	1.51x	1.5x	1.19x	1.67x	1.51x	1.31x	1.15x
PEG	-	0x	-0x	0x	-0.8x	-0.6x	0x	0.2x
Capitalization / Revenue	6.38x	3.33x	2.77x	1.92x	3.22x	2.84x	1.96x	1.47x
EV / Revenue	10.3x	8.55x	7.7x	5.67x	8.12x	8.23x	7.14x	5.63x
EV / EBITDA	13.5x	12.5x	10.2x	6.88x	10.6x	11x	9.28x	7.6x
EV / EBIT	19.5x	44.3x	13.8x	9.03x	15x	17.3x	13.8x	11.2x
EV / FCF	3.86x	-26.1x	-7.32x	-266x	-11.9x	-9.18x	-4.4x	-80.3x
FCF Yield	25.9%	-3.84%	-13.7%	-0.38%	-8.39%	-10.9%	-22.7%	-1.25%
Dividend per Share ²	2.54	1.94	-	-	-	0.09	0.53	0.962
Rate of return	1.66%	2.47%	-	-	-	0.09%	0.54%	0.98%
EPS ²	2.43	-8.4	3.95	8.24	6.54	3.46	7.348	10.88
Distribution rate	105%	-23.1%	-	-	-	2.6%	7.21%	8.84%
Net sales ¹	3,803	3,751	4,721	6,574	5,238	5,554	8,031	10,737
EBITDA ¹	2,903	2,555	3,567	5,421	4,013	4,147	6,178	7,956
EBIT ¹	2,012	723	2,625	4,127	2,845	2,640	4,151	5,382
Net income ¹	388	-1,334	628	1,309	1,045	29.8	1,485	2,045
Net Debt ¹	14,949	19,578	23,284	24,639	25,663	29,982	41,582	44,692
Reference price ²	152.75	78.60	82.15	79.50	106.20	98.55	98.55	98.55
Nbr of stocks (in thousands)	158,792	158,756	158,917	159,028	158,917	159,849	-	-
Announcement Date	3/2/22	3/2/23	26/1/24	31/1/25	30/1/26	-	-	-

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.($)
SCATEC ASA	29.02x	8.29x	11.1x	0.09%	1.68B
ADANI POWER LIMITED	29.99x	6.98x	18.85x	-.--%	39.26B
NTPC LTD	13.78x	2.72x	10.15x	3.02%	31.75B
CGN POWER CO., LTD.	12.64x	6.19x	12.87x	3.48%	29.2B
HUANENG LANCANG RIVER HYDROPOWER INC.	21.1x	10.58x	15.24x	2.14%	27.48B
CHINA NATIONAL NUCLEAR POWER CO., LTD.	22.35x	7.65x	12.48x	1.73%	27.09B
ADANI GREEN ENERGY LIMITED	77.16x	18.99x	22.56x	-.--%	22.84B
SDIC POWER HOLDINGS CO., LTD	16.12x	5.06x	10.05x	3.49%	18.19B
Average	27.77x	8.31x	14.16x	1.74%	24.69B
Weighted average by Cap.	26.70x	7.99x	14.74x	1.86%