Valuation Veidekke ASA Boerse Muenchen

Stocks

Real-time Boerse Muenchen 06:14:07 2026-09-02 EDT			5-day change	1st Jan Change
19.26 ^EUR	-3.70%		+6.50%	+33.33%

09-01	Simplicity Fastigheter fell 2.1% in August, property developers performed positively	FW
09-01	Simplicity Småbolag Sverige rose 2.1% in August, strong performance from Ambea and Avarda Bank	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,705	13,043	13,779	19,221	24,156	28,382	-	-
Change	-	-26.33%	5.64%	39.49%	25.68%	17.5%	-	-
Enterprise Value (EV) ¹	13,996	10,207	11,003	19,221	21,836	23,890	23,810	23,764
Change	-	-27.07%	7.8%	74.68%	13.61%	9.41%	-0.34%	-0.19%
P/E	18.6x	12x	12.9x	15.3x	15.5x	16.8x	16.4x	15.8x
PBR	6.24x	4.36x	-	5.81x	6.55x	7.58x	7.31x	7.07x
PEG	-	0.9x	-5.22x	0.9x	0.7x	1.99x	7.18x	4.11x
Capitalization / Revenue	0.47x	0.34x	0.32x	0.46x	0.56x	0.61x	0.58x	0.56x
EV / Revenue	0.37x	0.26x	0.26x	0.46x	0.51x	0.51x	0.49x	0.47x
EV / EBITDA	6.13x	4.17x	4.48x	7.09x	6.99x	7.33x	7.23x	7.02x
EV / EBIT	10.3x	6.77x	7.81x	12x	10.8x	11x	10.9x	10.5x
EV / FCF	8.13x	10.4x	12x	10.1x	6.64x	7.31x	9.77x	9.72x
FCF Yield	12.3%	9.6%	8.36%	9.93%	15.1%	13.7%	10.2%	10.3%
Dividend per Share ²	7	7.75	7.9	9	11.25	11.75	12.25	12.75
Rate of return	5.29%	8.01%	7.73%	6.33%	6.3%	5.61%	5.85%	6.09%
EPS ²	7.1	8.1	7.9	9.3	11.5	12.47	12.76	13.24
Distribution rate	98.6%	95.7%	100%	96.8%	97.8%	94.2%	96%	96.3%
Net sales ¹	37,592	38,658	43,146	41,403	43,143	46,602	48,744	50,496
EBITDA ¹	2,282	2,446	2,454	2,712	3,126	3,260	3,294	3,385
EBIT ¹	1,364	1,508	1,409	1,605	2,021	2,174	2,186	2,261
Net income ¹	1,100	1,226	1,069	1,261	1,553	1,683	1,722	1,788
Net Debt ¹	-3,709	-2,836	-2,776	-	-2,320	-4,492	-4,572	-4,618
Reference price ²	132.40	96.80	102.20	142.20	178.60	209.50	209.50	209.50
Nbr of stocks (in thousands)	133,726	134,746	134,825	135,166	135,251	135,475	-	-
Announcement Date	2/9/22	2/8/23	2/8/24	2/13/25	2/12/26	-	-	-

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.($)
QUANTA SERVICES, INC.	53.36x	2.44x	23.34x	0.07%	91.92B
VINCI	12.55x	1.07x	5.87x	4.66%	73.3B
LARSEN & TOUBRO LIMITED	26.81x	2.06x	20.21x	1.14%	57.84B
COMFORT SYSTEMS USA, INC.	32x	4.01x	21.78x	0.21%	54.61B
FERROVIAL N.V.	51.64x	4.16x	26.42x	1.72%	41.87B
HOCHTIEF AG	28.9x	0.71x	11.78x	2.14%	36.27B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	23.77x	0.49x	7.67x	2.48%	32.7B
EMCOR GROUP, INC.	22.45x	1.53x	14.11x	0.21%	32.43B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.21x	0.32x	5.81x	5.32%	26.8B
Average	28.52x	1.87x	15.22x	1.99%	49.75B
Weighted average by Cap.	31.22x	2.04x	16.37x	1.8%