|
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 97.00 NOK | -0.10% |
|
+1.15% | -8.66% |
| 07-01 | Pareto makes three changes to its Norwegian monthly portfolio | FW |
| 06-23 | UK overseas development body urges Egypt to 'level playing field' for private sector | RE |
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 | 15,521 | - | - |
| Change | - | -48.56% | 4.62% | -3.16% | 33.49% | -8.03% | - | - |
| Enterprise Value (EV) 1 | 39,204 | 32,056 | 36,339 | 37,282 | 42,540 | 44,854 | 53,299 | 54,965 |
| Change | - | -18.23% | 13.36% | 2.59% | 14.1% | 5.44% | 18.83% | 3.13% |
| P/E | 62.9x | -9.36x | 20.8x | 9.65x | 16.2x | 35.9x | 11.7x | 8.02x |
| PBR | 2.62x | 1.51x | 1.5x | 1.19x | 1.67x | 1.43x | 1.24x | 1.07x |
| PEG | - | 0x | -0x | 0x | -0.8x | -0.6x | 0x | 0.2x |
| Capitalization / Revenue | 6.38x | 3.33x | 2.77x | 1.92x | 3.22x | 2.85x | 1.97x | 1.46x |
| EV / Revenue | 10.3x | 8.55x | 7.7x | 5.67x | 8.12x | 8.25x | 6.77x | 5.16x |
| EV / EBITDA | 13.5x | 12.5x | 10.2x | 6.88x | 10.6x | 10.7x | 9.04x | 7.43x |
| EV / EBIT | 19.5x | 44.3x | 13.8x | 9.03x | 15x | 15.8x | 12.5x | 9.66x |
| EV / FCF | 3.86x | -26.1x | -7.32x | -266x | -11.9x | -15.1x | -5.02x | 33.8x |
| FCF Yield | 25.9% | -3.84% | -13.7% | -0.38% | -8.39% | -6.64% | -19.9% | 2.96% |
| 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 | 97.10 | 97.10 | 97.10 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 35.93x | 8.25x | 10.71x | 0.01% | 1.57B | |
| 79.45x | 20.09x | 23.29x | -.--% | 26.59B | |
| 18.83x | 9.79x | 13.73x | 2.36% | 24.65B | |
| 32.96x | 8.22x | 10.76x | 1.2% | 17.01B | |
| 11.29x | 5.33x | 8.66x | 3.71% | 7.16B | |
| -40.34x | 7.38x | 8.91x | 5.61% | 4.06B | |
| Average | 23.02x | 9.84x | 12.68x | 2.15% | 13.51B | |
| Weighted average by Cap. | 38.39x | 12.30x | 15.50x | 1.58% |
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
