Valuation Sats ASA

Stocks

Market Closed - Oslo Bors Other stock markets 10:45:00 2026-06-12 EDT			5-day change	1st Jan Change
41.65 ^NOK	+1.46%		+2.33%	+2.59%

05-26	Sats ASA (OB:SATS) commences an Equity Buyback Plan for 20,369,458 shares, representing 10% of its issued share capital, under the authorization approved on May 5, 2026	CI
05-13	Sats to initiate share buyback program	RE

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	8,192	-	-
Change	-	-50.57%	73.11%	75.16%	49.09%	1.41%	-	-
Enterprise Value (EV) ¹	9,889	3,431	4,532	6,487	14,231	13,723	13,715	13,595
Change	-	-65.31%	32.1%	43.13%	119.37%	-3.57%	-0.05%	-0.88%
P/E Ratio	-7.99x	-7.07x	13.8x	16.7x	17.4x	14.7x	12.4x	10.5x
PBR	7.49x	2.02x	3.02x	4.05x	5.67x	5.28x	4.5x	3.96x
PEG	-	0.1x	-0x	0.4x	0.4x	0.7x	0.7x	0.6x
Capitalization / Revenue	1.11x	0.44x	0.65x	1.07x	1.47x	1.42x	1.33x	1.25x
EV / Revenue	3.05x	0.84x	0.96x	1.28x	2.58x	2.39x	2.23x	2.08x
EV / EBITDA	12.1x	2.89x	2.54x	3.34x	6.75x	6.1x	5.7x	5.26x
EV / EBIT	-44.1x	52x	7.47x	8.72x	16x	13.5x	12.1x	10.6x
EV / FCF	14.5x	4.15x	2.85x	3.89x	8.03x	7.41x	7.18x	6.56x
FCF Yield	6.88%	24.1%	35.1%	25.7%	12.5%	13.5%	13.9%	15.2%
Dividend per Share ²	-	-	-	-	1.3	1.79	2.18	2.762
Rate of return	-	-	-	-	3.2%	4.3%	5.23%	6.63%
EPS ²	-2.64	-1.25	1.1	1.59	2.34	2.836	3.366	3.97
Distribution rate	-	-	-	-	55.6%	63.1%	64.8%	69.6%
Net sales ¹	3,247	4,082	4,734	5,064	5,509	5,749	6,147	6,542
EBITDA ¹	818	1,186	1,784	1,942	2,109	2,250	2,406	2,584
EBIT ¹	-224	66	607	744	892	1,018	1,135	1,281
Net income ¹	-452	-246	224	326	474	563.9	669	788.9
Net Debt ¹	6,274	1,644	1,439	1,069	6,153	5,531	5,524	5,403
Reference price ²	21.10	8.84	15.16	26.50	40.60	41.65	41.65	41.65
Nbr of stocks (in thousands)	171,335	202,136	204,044	204,460	198,968	196,680	-	-
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SATS ASA	14.68x	2.39x	6.1x	4.3%	863M
LIFE TIME GROUP HOLDINGS, INC.	22.7x	2.7x	9.62x	-.--%	7.64B
PLANET FITNESS, INC.	17.65x	4.29x	10.42x	-.--%	4.04B
ONESPAWORLD HOLDINGS LIMITED	28.76x	2.61x	19.67x	0.78%	2.62B
BASIC-FIT N.V.	30.34x	3.1x	6.8x	-.--%	2.52B
SMARTFIT ESCOLA DE GINÁSTICA E DANÇA S.A.	13.07x	2.6x	5.33x	3.21%	2.3B
LEEJAM SPORTS COMPANY	15.36x	3.9x	8.42x	4.14%	1.17B
THE GYM GROUP PLC	51.96x	3.05x	7.69x	-.--%	511M
CURVES HOLDINGS CO., LTD.	16.16x	1.77x	7.59x	3.42%	504M
Average	23.41x	2.93x	9.07x	1.76%	2.46B
Weighted average by Cap.	22.19x	3.05x	9.90x	0.89%