|
Market Closed -
Oslo Bors
10:45:00 2026-11-06 EST
|
5-day change | 1st Jan Change | ||
| 86.85 NOK | +0.64% |
|
+2.60% | -18.22% |
| 11-02 | Global markets live: Tesla, Apple, Westpac, BP plc… |  |
| 11-02 | Danske Bank lowers price target for Scatec to 145 Norwegian kroner (150), reiterates buy - BN | FW |
Company Valuation: Scatec ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 24,255 | 12,478 | 13,055 | 12,643 | 16,877 | 13,883 | - | - |
| Change | - | -48.56% | 4.62% | -3.16% | 33.49% | -17.74% | - | - |
| Enterprise Value (EV) 1 | 39,204 | 32,056 | 36,339 | 37,282 | 42,540 | 42,519 | 51,085 | 54,251 |
| Change | - | -18.23% | 13.36% | 2.59% | 14.1% | -0.05% | 20.15% | 6.2% |
| P/E | 62.9x | -9.36x | 20.8x | 9.65x | 16.2x | -10.8x | 11.3x | 8.57x |
| PBR | 2.62x | 1.51x | 1.5x | 1.19x | 1.67x | 1.58x | 1.41x | 1.25x |
| PEG | - | 0x | -0x | 0x | -0.8x | 0x | -0x | 0.3x |
| Capitalization / Revenue | 6.38x | 3.33x | 2.77x | 1.92x | 3.22x | 2.57x | 1.81x | 1.32x |
| EV / Revenue | 10.3x | 8.55x | 7.7x | 5.67x | 8.12x | 7.86x | 6.65x | 5.15x |
| EV / EBITDA | 13.5x | 12.5x | 10.2x | 6.88x | 10.6x | 11x | 8.66x | 7.21x |
| EV / EBIT | 19.5x | 44.3x | 13.8x | 9.03x | 15x | 29.3x | 12.3x | 9.8x |
| EV / FCF | 3.86x | -26.1x | -7.32x | -266x | -11.9x | -11.5x | -2.89x | -8.99x |
| FCF Yield | 25.9% | -3.84% | -13.7% | -0.38% | -8.39% | -8.72% | -34.6% | -11.1% |
| Dividend per Share 2 | 2.54 | 1.94 | - | - | - | - | 0.6575 | 1.198 |
| Rate of return | 1.66% | 2.47% | - | - | - | - | 0.76% | 1.38% |
| EPS 2 | 2.43 | -8.4 | 3.95 | 8.24 | 6.54 | -8.022 | 7.66 | 10.14 |
| Distribution rate | 105% | -23.1% | - | - | - | - | 8.58% | 11.8% |
| Net sales 1 | 3,803 | 3,751 | 4,721 | 6,574 | 5,238 | 5,408 | 7,681 | 10,526 |
| EBITDA 1 | 2,903 | 2,555 | 3,567 | 5,421 | 4,013 | 3,864 | 5,901 | 7,527 |
| EBIT 1 | 2,012 | 723 | 2,625 | 4,127 | 2,845 | 1,451 | 4,158 | 5,534 |
| Net income 1 | 388 | -1,334 | 628 | 1,309 | 1,045 | -1,278 | 1,376 | 1,619 |
| Net Debt 1 | 14,949 | 19,578 | 23,284 | 24,639 | 25,663 | 28,636 | 37,202 | 40,368 |
| Reference price 2 | 152.75 | 78.60 | 82.15 | 79.50 | 106.20 | 86.85 | 86.85 | 86.85 |
| Nbr of stocks (in thousands) | 158,792 | 158,756 | 158,917 | 159,028 | 158,917 | 159,849 | - | - |
| Announcement Date | 2/3/22 | 2/3/23 | 1/26/24 | 1/31/25 | 1/30/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 55.46x | 7.89x | 11.04x | -.--% | 1.48B | |
| 28.95x | 6.85x | 18.85x | -.--% | 41.63B | |
| 13.95x | 3.01x | 11.07x | 3.02% | 32.5B | |
| 13.63x | 6.36x | 13.52x | 3.21% | 32.35B | |
| 26.3x | 8.14x | 13.26x | 1.77% | 29.63B | |
| 22.58x | 11.08x | 15.97x | 2.01% | 29.43B | |
| 84.49x | 20.11x | 23.49x | -.--% | 24.66B | |
| 17.03x | 4.93x | 9.01x | 3.27% | 18.55B | |
| Average | 32.80x | 8.54x | 14.53x | 1.66% | 26.28B | |
| Weighted average by Cap. | 28.66x | 8.35x | 15.26x | 1.78% |
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
- SSO Stock
- Valuation Scatec ASA
Select your edition
All financial news and data tailored to specific country editions
