Valuation Scatec ASA

Stocks

Market Closed - Oslo Bors Other stock markets 10:45:00 2026-06-11 EDT			5-day change	1st Jan Change
98.55 ^NOK	0.00%		-4.60%	-7.20%

06-08	Scatec ASA (OB:SCATC) commences an Equity Buyback Plan for 2,500,000 shares, representing 1.56% of its issued share capital, under the authorization approved on April 24, 2026.	CI
06-01	Pareto reshuffles Norwegian portfolio for June - Constellation Oil and Scatec added	FW

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	15,753	-	-
Change	-	-48.56%	4.62%	-3.16%	33.49%	-6.66%	-	-
Enterprise Value (EV) ¹	39,204	32,056	36,339	37,282	42,540	45,085	53,531	55,196
Change	-	-18.23%	13.36%	2.59%	14.1%	5.98%	18.73%	3.11%
P/E Ratio	62.9x	-9.36x	20.8x	9.65x	16.2x	36.5x	11.8x	8.14x
PBR	2.62x	1.51x	1.5x	1.19x	1.67x	1.45x	1.26x	1.09x
PEG	-	0x	-0x	0x	-0.8x	-0.6x	0x	0.2x
Capitalization / Revenue	6.38x	3.33x	2.77x	1.92x	3.22x	2.9x	2x	1.48x
EV / Revenue	10.3x	8.55x	7.7x	5.67x	8.12x	8.29x	6.8x	5.18x
EV / EBITDA	13.5x	12.5x	10.2x	6.88x	10.6x	10.8x	9.08x	7.46x
EV / EBIT	19.5x	44.3x	13.8x	9.03x	15x	15.9x	12.6x	9.7x
EV / FCF	3.86x	-26.1x	-7.32x	-266x	-11.9x	-15.1x	-5.04x	33.9x
FCF Yield	25.9%	-3.84%	-13.7%	-0.38%	-8.39%	-6.61%	-19.8%	2.95%
Dividend per Share ²	2.54	1.94	-	-	-	0.00857	0.00333	0.004
Rate of return	1.66%	2.47%	-	-	-	0.01%	0%	0%
EPS ²	2.43	-8.4	3.95	8.24	6.54	2.702	8.333	12.1
Distribution rate	105%	-23.1%	-	-	-	0.32%	0.04%	0.03%
Net sales ¹	3,803	3,751	4,721	6,574	5,238	5,438	7,873	10,662
EBITDA ¹	2,903	2,555	3,567	5,421	4,013	4,188	5,895	7,401
EBIT ¹	2,012	723	2,625	4,127	2,845	2,831	4,262	5,689
Net income ¹	388	-1,334	628	1,309	1,045	505.6	1,334	1,905
Net Debt ¹	14,949	19,578	23,284	24,639	25,663	29,332	37,778	39,443
Reference price ²	152.75	78.60	82.15	79.50	106.20	98.55	98.55	98.55
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

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.($)
SCATEC ASA	36.67x	8.31x	10.79x	0.01%	1.68B
HUANENG LANCANG RIVER HYDROPOWER INC.	20.07x	10.18x	14.28x	2.21%	26.34B
ADANI GREEN ENERGY LIMITED	75.15x	19.68x	23x	-.--%	25.64B
EDP RENEWABLES, S.A.	31.36x	8x	10.47x	1.27%	16.24B
ENGIE BRASIL ENERGIA S.A.	9.07x	5.29x	8.44x	3.18%	7.34B
CLEARWAY ENERGY, INC.	-49.5x	7.57x	9.16x	5.03%	4.53B
Average	20.47x	9.84x	12.69x	1.95%	13.63B
Weighted average by Cap.	35.08x	12.10x	15.38x	1.53%