|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 166.40 NOK | -0.24% |
|
+2.72% | +5.45% |
| 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 |
Company Valuation: Atea ASA
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 | 18,564 | - | - |
| Change | - | -31.06% | 13.82% | 10.19% | 11.2% | 5.58% | - | - |
| Enterprise Value (EV) 1 | 18,459 | 13,689 | 15,312 | 17,195 | 18,559 | 18,250 | 18,031 | 17,759 |
| Change | - | -25.84% | 11.86% | 12.3% | 7.93% | -1.66% | -1.2% | -1.51% |
| P/E | 24.5x | 15.1x | 18.1x | 20.6x | 20.4x | 15.1x | 14.6x | 13.5x |
| PBR | 5.18x | 3.38x | 3.46x | 3.59x | 3.94x | 4.03x | 3.84x | 3.63x |
| PEG | - | 1.2x | -3.19x | -5.45x | 1.6x | 0.4x | 4.03x | 1.64x |
| Capitalization / Revenue | 0.44x | 0.39x | 0.41x | 0.46x | 0.47x | 0.46x | 0.43x | 0.4x |
| EV / Revenue | 0.45x | 0.42x | 0.44x | 0.5x | 0.5x | 0.45x | 0.42x | 0.39x |
| EV / EBITDA | 11.1x | 7.56x | 7.93x | 9.01x | 8.61x | 7.52x | 6.78x | 6.26x |
| EV / EBIT | 17.6x | 11.4x | 12.3x | 14.2x | 13.4x | 11.4x | 9.92x | 9.13x |
| EV / FCF | 22.4x | 19.3x | 9.83x | 10.7x | 23.6x | 9.52x | 10.1x | 9.44x |
| FCF Yield | 4.46% | 5.18% | 10.2% | 9.34% | 4.24% | 10.5% | 9.92% | 10.6% |
| 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% | 4.94% | 5.86% | 6.12% |
| 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 | 166.80 | 166.80 | 166.80 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.12x | 0.45x | 7.52x | 4.94% | 1.95B | |
| 25.51x | 4.16x | 14.51x | 2.57% | 247B | |
| 11.6x | 1.23x | 6.46x | 4.17% | 95.78B | |
| 14.27x | 2.61x | 9.62x | 5.82% | 85.22B | |
| -82.14x | 12.94x | 74.91x | -.--% | 81.28B | |
| 19.22x | 5.04x | 12.45x | 2.96% | 57.71B | |
| 15.03x | 2.21x | 9.26x | 5.15% | 49.64B | |
| 12.91x | 1.48x | 10.13x | 1.25% | 35.25B | |
| 15.89x | 2.02x | 9.52x | 5.44% | 33.45B | |
| 20.65x | 1.4x | 9.96x | 0.85% | 31.89B | |
| Average | 6.81x | 3.35x | 16.43x | 3.32% | 71.88B | |
| Weighted average by Cap. | 7.61x | 4.15x | 18.49x | 3.09% |
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
- ATEA Stock
- Valuation Atea ASA
Select your edition
All financial news and data tailored to specific country editions
