|
Market Closed -
Oslo Bors
12:45:00 25/08/26 am AEST
|
5-day change | 1st Jan Change | ||
| 95.70 NOK | -1.09% |
|
-2.40% | -9.89% |
Company Valuation: Scatec ASA
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 | 15,465 | - | - |
| Change | - | -48.56% | 4.62% | -3.16% | 33.49% | -8.36% | - | - |
| Enterprise Value (EV) 1 | 39,204 | 32,056 | 36,339 | 37,282 | 42,540 | 45,122 | 54,087 | 56,470 |
| Change | - | -18.23% | 13.36% | 2.59% | 14.1% | 6.07% | 19.87% | 4.41% |
| P/E | 62.9x | -9.36x | 20.8x | 9.65x | 16.2x | 27.8x | 10.4x | 8.25x |
| PBR | 2.62x | 1.51x | 1.5x | 1.19x | 1.67x | 1.37x | 1.17x | 1x |
| PEG | - | 0x | -0x | 0x | -0.8x | -0.6x | 0x | 0.3x |
| Capitalization / Revenue | 6.38x | 3.33x | 2.77x | 1.92x | 3.22x | 2.78x | 1.92x | 1.37x |
| EV / Revenue | 10.3x | 8.55x | 7.7x | 5.67x | 8.12x | 8.12x | 6.72x | 5.01x |
| EV / EBITDA | 13.5x | 12.5x | 10.2x | 6.88x | 10.6x | 10.5x | 8.95x | 7.41x |
| EV / EBIT | 19.5x | 44.3x | 13.8x | 9.03x | 15x | 15.7x | 12.7x | 10.4x |
| EV / FCF | 3.86x | -26.1x | -7.32x | -266x | -11.9x | -14.9x | -5.35x | 19.2x |
| FCF Yield | 25.9% | -3.84% | -13.7% | -0.38% | -8.39% | -6.7% | -18.7% | 5.2% |
| Dividend per Share 2 | 2.54 | 1.94 | - | - | - | - | - | - |
| Rate of return | 1.66% | 2.47% | - | - | - | - | - | - |
| EPS 2 | 2.43 | -8.4 | 3.95 | 8.24 | 6.54 | 3.483 | 9.298 | 11.73 |
| Distribution rate | 105% | -23.1% | - | - | - | - | - | - |
| Net sales 1 | 3,803 | 3,751 | 4,721 | 6,574 | 5,238 | 5,560 | 8,045 | 11,262 |
| EBITDA 1 | 2,903 | 2,555 | 3,567 | 5,421 | 4,013 | 4,285 | 6,043 | 7,619 |
| EBIT 1 | 2,012 | 723 | 2,625 | 4,127 | 2,845 | 2,871 | 4,246 | 5,420 |
| Net income 1 | 388 | -1,334 | 628 | 1,309 | 1,045 | 556.3 | 1,484 | 1,866 |
| Net Debt 1 | 14,949 | 19,578 | 23,284 | 24,639 | 25,663 | 29,657 | 38,621 | 41,005 |
| Reference price 2 | 152.75 | 78.60 | 82.15 | 79.50 | 106.20 | 96.75 | 96.75 | 96.75 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 27.78x | 7.8x | 9.95x | 0.01% | 1.66B | |
| 19.96x | 9.42x | 13.46x | 2.49% | 26.55B | |
| 75.93x | 18.8x | 22.34x | -.--% | 22.72B | |
| 28.06x | 7.97x | 10.23x | 1.31% | 16.66B | |
| 11.83x | 5.3x | 8.89x | 3.22% | 7.58B | |
| Average | 32.71x | 9.86x | 12.97x | 1.41% | 15.04B | |
| Weighted average by Cap. | 38.02x | 11.48x | 14.89x | 1.49% |
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
- SSO Stock
- Valuation Scatec ASA
Select your edition
All financial news and data tailored to specific country editions
