|
Market Closed -
Oslo Bors
10:45:00 2026-09-11 EDT
|
5-day change | 1st Jan Change | ||
| 166.00 NOK | +1.10% |
|
-2.70% | +5.20% |
| 09-01 | SB1 Markets downgrades Atea to neutral (buy), target price NOK 180 (175) | FW |
| 07-17 | Danske Bank upgrades Atea to buy (hold), price target 180 Norwegian kroner - 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 | 18,499 | - | - |
| Change | - | -31.06% | 13.82% | 10.19% | 11.2% | 5.21% | - | - |
| Enterprise Value (EV) 1 | 18,459 | 13,689 | 15,312 | 17,195 | 18,559 | 18,292 | 17,933 | 17,586 |
| Change | - | -25.84% | 11.86% | 12.3% | 7.93% | -1.44% | -1.97% | -1.94% |
| P/E | 24.5x | 15.1x | 18.1x | 20.6x | 20.4x | 15.2x | 14.3x | 13.1x |
| PBR | 5.18x | 3.38x | 3.46x | 3.59x | 3.94x | 4.37x | 4.02x | 3.77x |
| PEG | - | 1.2x | -3.19x | -5.45x | 1.6x | 0.4x | 2.13x | 1.41x |
| Capitalization / Revenue | 0.44x | 0.39x | 0.41x | 0.46x | 0.47x | 0.44x | 0.43x | 0.4x |
| 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 | 7.72x | 6.77x | 6.21x |
| EV / EBIT | 17.6x | 11.4x | 12.3x | 14.2x | 13.4x | 11.5x | 9.78x | 8.88x |
| EV / FCF | 22.4x | 19.3x | 9.83x | 10.7x | 23.6x | 9.11x | 9.8x | 8.93x |
| FCF Yield | 4.46% | 5.18% | 10.2% | 9.34% | 4.24% | 11% | 10.2% | 11.2% |
| Dividend per Share 2 | 5.5 | 6.25 | 7 | 7 | 7.5 | 8.383 | 9.94 | 10.64 |
| Rate of return | 3.35% | 5.48% | 5.42% | 4.95% | 4.75% | 5.05% | 5.99% | 6.41% |
| EPS 2 | 6.7 | 7.57 | 7.14 | 6.87 | 7.73 | 10.9 | 11.63 | 12.71 |
| Distribution rate | 82.1% | 82.6% | 98% | 102% | 97% | 76.9% | 85.5% | 83.7% |
| Net sales 1 | 41,316 | 32,397 | 34,704 | 34,583 | 37,376 | 41,710 | 43,372 | 46,100 |
| EBITDA 1 | 1,660 | 1,811 | 1,932 | 1,908 | 2,156 | 2,368 | 2,648 | 2,834 |
| EBIT 1 | 1,046 | 1,196 | 1,244 | 1,211 | 1,385 | 1,589 | 1,834 | 1,980 |
| Net income 1 | 763 | 851 | 800 | 775 | 878 | 1,270 | 1,300 | 1,418 |
| Net Debt 1 | 169 | 1,081 | 961 | 1,382 | 975 | -207 | -566.5 | -913.5 |
| Reference price 2 | 164.00 | 114.00 | 129.20 | 141.40 | 157.80 | 166.00 | 166.00 | 166.00 |
| Nbr of stocks (in thousands) | 111,522 | 110,598 | 111,076 | 111,833 | 111,430 | 111,440 | - | - |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 15.07x | 0.43x | 7.64x | 5.11% | 1.97B | |
| 22.98x | 3.75x | 13.09x | 2.89% | 220B | |
| -129.28x | 18.03x | 99.95x | -.--% | 116B | |
| 13.22x | 1.46x | 7.65x | 3.63% | 109B | |
| 14.27x | 2.6x | 9.82x | 5.76% | 83.41B | |
| 19.47x | 5.16x | 12.68x | 2.92% | 58.93B | |
| 13.59x | 1.96x | 8.32x | 5.74% | 43.9B | |
| 21.33x | 1.74x | 10.84x | 1.37% | 42.66B | |
| 20.19x | 1.52x | 9.78x | 0.94% | 39.5B | |
| 16.66x | 2.09x | 9.91x | 5.24% | 34.16B | |
| Average | 2.75x | 3.87x | 18.97x | 3.36% | 75.01B | |
| Weighted average by Cap. | -4.37x | 5.19x | 24.62x | 2.96% |
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
