Valuation Scatec ASA Deutsche Boerse AG

Stocks

Real-time Estimate Tradegate Other stock markets 05:59:22 17/06/26 am AEST			5-day change	1st Jan Change
8.790 ^EUR	-1.51%		-4.92%	-2.06%

12/06	TGS Secures Contract for Scatec's Grootfontein Solar Project in South Africa
12/06	TGS to Provide Monitoring System for Scatec's South African Solar Project	MT

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	15,553	-	-
Change	-	-48.56%	4.62%	-3.16%	33.49%	-7.84%	-	-
Enterprise Value (EV) ¹	39,204	32,056	36,339	37,282	42,540	44,886	53,331	54,997
Change	-	-18.23%	13.36%	2.59%	14.1%	5.51%	18.82%	3.12%
P/E Ratio	62.9x	-9.36x	20.8x	9.65x	16.2x	36x	11.7x	8.04x
PBR	2.62x	1.51x	1.5x	1.19x	1.67x	1.43x	1.24x	1.07x
PEG	-	0x	-0x	0x	-0.8x	-0.6x	0x	0.2x
Capitalization / Revenue	6.38x	3.33x	2.77x	1.92x	3.22x	2.86x	1.98x	1.46x
EV / Revenue	10.3x	8.55x	7.7x	5.67x	8.12x	8.25x	6.77x	5.16x
EV / EBITDA	13.5x	12.5x	10.2x	6.88x	10.6x	10.7x	9.05x	7.43x
EV / EBIT	19.5x	44.3x	13.8x	9.03x	15x	15.9x	12.5x	9.67x
EV / FCF	3.86x	-26.1x	-7.32x	-266x	-11.9x	-15.1x	-5.02x	33.8x
FCF Yield	25.9%	-3.84%	-13.7%	-0.38%	-8.39%	-6.64%	-19.9%	2.96%
Dividend per Share ²	2.54	1.94	-	-	-	0.00857	0.00333	0.004
Rate of return	1.66%	2.47%	-	-	-	0.01%	0%	0%
EPS ²	2.43	-8.4	3.95	8.24	6.54	2.702	8.333	12.1
Distribution rate	105%	-23.1%	-	-	-	0.32%	0.04%	0.03%
Net sales ¹	3,803	3,751	4,721	6,574	5,238	5,438	7,873	10,662
EBITDA ¹	2,903	2,555	3,567	5,421	4,013	4,188	5,895	7,401
EBIT ¹	2,012	723	2,625	4,127	2,845	2,831	4,262	5,689
Net income ¹	388	-1,334	628	1,309	1,045	505.6	1,334	1,905
Net Debt ¹	14,949	19,578	23,284	24,639	25,663	29,332	37,778	39,443
Reference price ²	152.75	78.60	82.15	79.50	106.20	97.30	97.30	97.30
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.($)
HUANENG LANCANG RIVER HYDROPOWER INC.	20.19x	10.22x	14.34x	2.2%	26.54B
ADANI GREEN ENERGY LIMITED	76.74x	19.62x	22.75x	-.--%	25.84B
EDP RENEWABLES, S.A.	31.4x	7.98x	10.46x	1.27%	16.44B
ENGIE BRASIL ENERGIA S.A.	12.2x	5.59x	9.08x	3.43%	7.98B
CLEARWAY ENERGY, INC.	-51.1x	7.65x	9.26x	4.87%	4.68B
Average	17.88x	10.21x	13.18x	2.35%	16.3B
Weighted average by Cap.	35.51x	12.15x	15.42x	1.59%