Valuation Atea ASA OTC Markets

Stocks

Delayed OTC Markets Other stock markets 15:10:32 2026-06-16 EDT			5-day change	1st Jan Change
17.54 ^USD	-0.05%		-0.05%	+15.02%

05-25	Atea secures framework agreement for Swedish cyber defense	FW
04-29	Danske Bank raises Atea price target to NOK 170 (162), reiterates Hold - BN	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	18,290	12,608	14,351	15,813	17,584	18,141	-	-
Change	-	-31.06%	13.82%	10.19%	11.2%	3.17%	-	-
Enterprise Value (EV) ¹	18,459	13,689	15,312	17,195	18,559	17,827	17,608	17,336
Change	-	-25.84%	11.86%	12.3%	7.93%	-3.94%	-1.23%	-1.54%
P/E	24.5x	15.1x	18.1x	20.6x	20.4x	14.8x	14.3x	13.2x
PBR	5.18x	3.38x	3.46x	3.59x	3.94x	3.94x	3.75x	3.55x
PEG	-	1.2x	-3.19x	-5.45x	1.6x	0.3x	3.95x	1.6x
Capitalization / Revenue	0.44x	0.39x	0.41x	0.46x	0.47x	0.45x	0.42x	0.39x
EV / Revenue	0.45x	0.42x	0.44x	0.5x	0.5x	0.44x	0.41x	0.38x
EV / EBITDA	11.1x	7.56x	7.93x	9.01x	8.61x	7.34x	6.63x	6.11x
EV / EBIT	17.6x	11.4x	12.3x	14.2x	13.4x	11.2x	9.68x	8.91x
EV / FCF	22.4x	19.3x	9.83x	10.7x	23.6x	9.3x	9.84x	9.21x
FCF Yield	4.46%	5.18%	10.2%	9.34%	4.24%	10.8%	10.2%	10.9%
Dividend per Share ²	5.5	6.25	7	7	7.5	8.245	9.78	10.21
Rate of return	3.35%	5.48%	5.42%	4.95%	4.75%	5.06%	6%	6.26%
EPS ²	6.7	7.57	7.14	6.87	7.73	11.03	11.43	12.37
Distribution rate	82.1%	82.6%	98%	102%	97%	74.7%	85.6%	82.5%
Net sales ¹	41,316	32,397	34,704	34,583	37,376	40,346	42,962	45,972
EBITDA ¹	1,660	1,811	1,932	1,908	2,156	2,428	2,658	2,836
EBIT ¹	1,046	1,196	1,244	1,211	1,385	1,596	1,818	1,946
Net income ¹	763	851	800	775	878	1,303	1,312	1,415
Net Debt ¹	169	1,081	961	1,382	975	-314.5	-533.5	-805
Reference price ²	164.00	114.00	129.20	141.40	157.80	163.00	163.00	163.00
Nbr of stocks (in thousands)	111,522	110,598	111,076	111,833	111,430	111,297	-	-
Announcement Date	2/8/22	2/9/23	2/8/24	2/6/25	2/10/26	-	-	-

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.($)
IBM	26.33x	4.27x	14.9x	2.49%	255B
ACCENTURE PLC	12.3x	1.31x	6.87x	3.93%	102B
TATA CONSULTANCY SERVICES LTD.	14.11x	2.58x	9.51x	5.88%	84.15B
SNOWFLAKE INC.	-83.47x	13.15x	76.29x	-.--%	82.6B
RELX PLC	19.02x	5x	12.35x	2.99%	57.23B
INFOSYS LIMITED	14.85x	2.18x	9.14x	5.22%	48.95B
FUJITSU LIMITED	12.99x	1.49x	10.19x	1.24%	35.42B
HCL TECHNOLOGIES LIMITED	15.79x	2x	9.45x	5.47%	33.17B
NEC CORPORATION	20.64x	1.4x	9.95x	0.85%	31.82B
Average	5.84x	3.71x	17.63x	3.12%	81.05B
Weighted average by Cap.	7.82x	4.22x	18.83x	3.03%