Valuation Scatec ASA Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 09:40:31 2026-06-12 EDT			5-day change	1st Jan Change
8.990 ^EUR	0.00%		-5.07%	+0.22%

06-12	TGS to Provide Monitoring System for Scatec's South African Solar Project	MT
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

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	15,817	-	-
Change	-	-48.56%	4.62%	-3.16%	33.49%	-6.28%	-	-
Enterprise Value (EV) ¹	39,204	32,056	36,339	37,282	42,540	45,149	53,595	55,260
Change	-	-18.23%	13.36%	2.59%	14.1%	6.13%	18.71%	3.11%
P/E Ratio	62.9x	-9.36x	20.8x	9.65x	16.2x	36.6x	11.9x	8.18x
PBR	2.62x	1.51x	1.5x	1.19x	1.67x	1.46x	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	2.91x	2.01x	1.48x
EV / Revenue	10.3x	8.55x	7.7x	5.67x	8.12x	8.3x	6.81x	5.18x
EV / EBITDA	13.5x	12.5x	10.2x	6.88x	10.6x	10.8x	9.09x	7.47x
EV / EBIT	19.5x	44.3x	13.8x	9.03x	15x	15.9x	12.6x	9.71x
EV / FCF	3.86x	-26.1x	-7.32x	-266x	-11.9x	-15.2x	-5.05x	34x
FCF Yield	25.9%	-3.84%	-13.7%	-0.38%	-8.39%	-6.6%	-19.8%	2.94%
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	98.95	98.95	98.95
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
HUANENG LANCANG RIVER HYDROPOWER INC.	20.65x	10.37x	14.55x	2.15%	27.15B
ADANI GREEN ENERGY LIMITED	76.9x	19.65x	22.78x	-.--%	25.75B
EDP RENEWABLES, S.A.	31.74x	8.03x	10.53x	1.26%	16.59B
ENGIE BRASIL ENERGIA S.A.	12.16x	5.58x	9.07x	3.44%	7.93B
CLEARWAY ENERGY, INC.	-49.59x	7.57x	9.16x	5.02%	4.54B
Average	18.37x	10.24x	13.22x	2.37%	16.39B
Weighted average by Cap.	35.86x	12.20x	15.49x	1.58%