Valuation Sats ASA

Stocks

Market Closed - Oslo Bors 10:45:00 2026-09-04 EDT			5-day change	1st Jan Change
45.45 ^NOK	-0.11%		+0.66%	+11.95%

08-18	Nordea raises its target price for Sats Group to 55 Norwegian kroner (49), reiterates buy	FW
08-18	Danske Bank raises the target price for Sats Group to 60 Norwegian kroner (52), reiterates buy - BN	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,615	1,787	3,093	5,418	8,078	8,786	-	-
Change	-	-50.57%	73.11%	75.16%	49.09%	8.76%	-	-
Enterprise Value (EV) ¹	9,889	3,431	4,532	6,487	14,231	14,477	14,299	14,088
Change	-	-65.31%	32.1%	43.13%	119.37%	1.73%	-1.23%	-1.47%
P/E	-7.99x	-7.07x	13.8x	16.7x	17.4x	15.4x	12.7x	10.8x
PBR	7.49x	2.02x	3.02x	4.05x	5.67x	5.9x	4.98x	4.15x
PEG	-	0.1x	-0x	0.4x	0.4x	0.6x	0.6x	0.6x
Capitalization / Revenue	1.11x	0.44x	0.65x	1.07x	1.47x	1.53x	1.44x	1.36x
EV / Revenue	3.05x	0.84x	0.96x	1.28x	2.58x	2.53x	2.35x	2.17x
EV / EBITDA	12.1x	2.89x	2.54x	3.34x	6.75x	6.44x	5.91x	5.42x
EV / EBIT	-44.1x	52x	7.47x	8.72x	16x	14x	12.2x	10.6x
EV / FCF	14.5x	4.15x	2.85x	3.89x	8.03x	8.33x	7.38x	6.71x
FCF Yield	6.88%	24.1%	35.1%	25.7%	12.5%	12%	13.5%	14.9%
Dividend per Share ²	-	-	-	-	1.3	1.875	2.398	2.885
Rate of return	-	-	-	-	3.2%	4.13%	5.28%	6.35%
EPS ²	-2.64	-1.25	1.1	1.59	2.34	2.947	3.571	4.219
Distribution rate	-	-	-	-	55.6%	63.6%	67.1%	68.4%
Net sales ¹	3,247	4,082	4,734	5,064	5,509	5,728	6,086	6,482
EBITDA ¹	818	1,186	1,784	1,942	2,109	2,248	2,419	2,601
EBIT ¹	-224	66	607	744	892	1,036	1,173	1,324
Net income ¹	-452	-246	224	326	474	580.3	701.2	828.4
Net Debt ¹	6,274	1,644	1,439	1,069	6,153	5,691	5,513	5,303
Reference price ²	21.10	8.84	15.16	26.50	40.60	45.45	45.45	45.45
Nbr of stocks (in thousands)	171,335	202,136	204,044	204,460	198,968	193,307	-	-
Announcement Date	2/11/22	2/14/23	2/13/24	2/12/25	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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SATS ASA	15.42x	2.53x	6.44x	4.13%	945M
LIFE TIME GROUP HOLDINGS, INC.	27.08x	3.24x	11.47x	-.--%	9.66B
PLANET FITNESS, INC.	17.02x	4.21x	10.2x	-.--%	3.83B
BASIC-FIT N.V.	27.79x	3.14x	6.84x	-.--%	2.62B
ONESPAWORLD HOLDINGS LIMITED	24.89x	2.26x	17.1x	0.89%	2.27B
SMARTFIT ESCOLA DE GINÁSTICA E DANÇA S.A.	13.02x	2.57x	5.8x	4.68%	2.16B
LEEJAM SPORTS COMPANY	14.39x	3.51x	8.27x	4.32%	1.09B
CURVES HOLDINGS CO., LTD.	16.17x	1.91x	8.04x	3.26%	543M
THE GYM GROUP PLC	47.7x	2.95x	7.41x	-.--%	479M
Average	22.61x	2.93x	9.06x	1.92%	2.62B
Weighted average by Cap.	23.14x	3.18x	10.26x	0.95%