|
Market Closed -
Oslo Bors
10:45:00 2026-10-14 EDT
|
5-day change | 1st Jan Change | ||
| 203.00 NOK | 0.00% |
|
-4.25% | +13.66% |
| 09-11 | Odin Norge rose 8.81 percent in August, increased holdings in Vend Marketplaces and Norsk Hydro | FW |
| 09-11 | Veidekke Wins NOK173 Million Deal for Jarlsø Residential Development in Norway | MT |
Company Valuation: Veidekke ASA
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 | 27,501 | - | - |
| Change | - | -26.33% | 5.64% | 39.49% | 25.68% | 13.85% | - | - |
| Enterprise Value (EV) 1 | 13,996 | 10,207 | 11,003 | 19,221 | 21,836 | 22,955 | 22,898 | 22,911 |
| Change | - | -27.07% | 7.8% | 74.68% | 13.61% | 5.13% | -0.25% | 0.05% |
| P/E | 18.6x | 12x | 12.9x | 15.3x | 15.5x | 16.5x | 15.9x | 15.3x |
| PBR | 6.24x | 4.36x | - | 5.81x | 6.55x | 7.38x | 7.12x | 6.88x |
| PEG | - | 0.9x | -5.22x | 0.9x | 0.7x | 2.26x | 4.62x | 4.2x |
| Capitalization / Revenue | 0.47x | 0.34x | 0.32x | 0.46x | 0.56x | 0.59x | 0.57x | 0.55x |
| EV / Revenue | 0.37x | 0.26x | 0.26x | 0.46x | 0.51x | 0.49x | 0.47x | 0.46x |
| EV / EBITDA | 6.13x | 4.17x | 4.48x | 7.09x | 6.99x | 7.05x | 6.95x | 6.78x |
| EV / EBIT | 10.3x | 6.77x | 7.81x | 12x | 10.8x | 10.6x | 10.5x | 10.1x |
| EV / FCF | 8.13x | 10.4x | 12x | 10.1x | 6.64x | 6.96x | 9.43x | 9.41x |
| FCF Yield | 12.3% | 9.6% | 8.36% | 9.93% | 15.1% | 14.4% | 10.6% | 10.6% |
| 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% | 5.79% | 6.03% | 6.28% |
| EPS 2 | 7.1 | 8.1 | 7.9 | 9.3 | 11.5 | 12.34 | 12.76 | 13.23 |
| Distribution rate | 98.6% | 95.7% | 100% | 96.8% | 97.8% | 95.2% | 96% | 96.4% |
| Net sales 1 | 37,592 | 38,658 | 43,146 | 41,403 | 43,143 | 46,462 | 48,596 | 50,336 |
| EBITDA 1 | 2,282 | 2,446 | 2,454 | 2,712 | 3,126 | 3,255 | 3,295 | 3,381 |
| EBIT 1 | 1,364 | 1,508 | 1,409 | 1,605 | 2,021 | 2,170 | 2,187 | 2,258 |
| Net income 1 | 1,100 | 1,226 | 1,069 | 1,261 | 1,553 | 1,666 | 1,723 | 1,785 |
| Net Debt 1 | -3,709 | -2,836 | -2,776 | - | -2,320 | -4,546 | -4,603 | -4,590 |
| Reference price 2 | 132.40 | 96.80 | 102.20 | 142.20 | 178.60 | 203.00 | 203.00 | 203.00 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.33x | 0.49x | 6.99x | 5.83% | 2.87B | |
| 59.47x | 2.74x | 26.11x | 0.06% | 104B | |
| 11.73x | 1.02x | 5.57x | 4.99% | 66.13B | |
| 33.49x | 4.21x | 22.84x | 0.2% | 57.15B | |
| 24.8x | 1.92x | 18.88x | 1.19% | 53.26B | |
| 46.73x | 3.79x | 23.93x | 2.07% | 36.32B | |
| 23.69x | 1.63x | 15.03x | 0.19% | 34.23B | |
| 26.72x | 0.67x | 10.97x | 2.33% | 32.6B | |
| 5.1x | 0.31x | 6.01x | 5.52% | 27.28B | |
| 21.4x | 0.4x | 6.35x | 2.89% | 26.82B | |
| Average | 26.95x | 1.72x | 14.27x | 2.53% | 44.02B | |
| Weighted average by Cap. | 32.50x | 2.11x | 16.99x | 1.85% |
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
- VEI Stock
- Valuation Veidekke ASA
Select your edition
All financial news and data tailored to specific country editions
