Valuation Veidekke ASA

Stocks

Market Closed - Oslo Bors Other stock markets 10:45:00 2026-07-27 EDT			5-day change	1st Jan Change
186.20 ^NOK	-0.64%		-0.64%	+4.26%

07-09	ABG Sundal Collier upgrades Veidekke to buy (hold), target price 210 Norwegian kroner (200)	FW
07-07	Odin Norge fell 6.98% in June, still sees strong prospects for oil-services companies	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	25,225	-	-
Change	-	-26.33%	5.64%	39.49%	25.68%	4.43%	-	-
Enterprise Value (EV) ¹	13,996	10,207	11,003	19,221	21,836	21,764	21,686	21,647
Change	-	-27.07%	7.8%	74.68%	13.61%	-0.33%	-0.36%	-0.18%
P/E	18.6x	12x	12.9x	15.3x	15.5x	16.4x	15.5x	14.8x
PBR	6.24x	4.36x	-	5.81x	6.55x	6.97x	6.77x	6.51x
PEG	-	0.9x	-5.22x	0.9x	0.7x	-15.72x	2.67x	3.1x
Capitalization / Revenue	0.47x	0.34x	0.32x	0.46x	0.56x	0.55x	0.53x	0.51x
EV / Revenue	0.37x	0.26x	0.26x	0.46x	0.51x	0.48x	0.46x	0.44x
EV / EBITDA	6.13x	4.17x	4.48x	7.09x	6.99x	7.03x	6.81x	6.58x
EV / EBIT	10.3x	6.77x	7.81x	12x	10.8x	10.9x	10.5x	10x
EV / FCF	8.13x	10.4x	12x	10.1x	6.64x	12.3x	9.1x	9.08x
FCF Yield	12.3%	9.6%	8.36%	9.93%	15.1%	8.11%	11%	11%
Dividend per Share ²	7	7.75	7.9	9	11.25	11.25	11.5	12
Rate of return	5.29%	8.01%	7.73%	6.33%	6.3%	6.04%	6.18%	6.44%
EPS ²	7.1	8.1	7.9	9.3	11.5	11.38	12.04	12.62
Distribution rate	98.6%	95.7%	100%	96.8%	97.8%	98.9%	95.5%	95.1%
Net sales ¹	37,592	38,658	43,146	41,403	43,143	45,747	47,544	49,175
EBITDA ¹	2,282	2,446	2,454	2,712	3,126	3,096	3,186	3,292
EBIT ¹	1,364	1,508	1,409	1,605	2,021	1,994	2,066	2,158
Net income ¹	1,100	1,226	1,069	1,261	1,553	1,538	1,624	1,702
Net Debt ¹	-3,709	-2,836	-2,776	-	-2,320	-3,462	-3,540	-3,578
Reference price ²	132.40	96.80	102.20	142.20	178.60	186.20	186.20	186.20
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.($)
VEIDEKKE ASA	16.36x	0.48x	7.03x	6.04%	2.61B
QUANTA SERVICES, INC.	64.2x	2.78x	27.14x	0.07%	93.08B
VINCI	13.1x	1.06x	5.82x	4.48%	70.85B
COMFORT SYSTEMS USA, INC.	35.67x	4.49x	24.38x	0.19%	60.8B
LARSEN & TOUBRO LIMITED	25.26x	1.93x	18.78x	1.23%	54.57B
FERROVIAL N.V.	54.4x	4.54x	29.01x	1.69%	44.99B
HOCHTIEF AG	31.32x	0.74x	12.41x	2.01%	37.16B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.7x	0.51x	8.06x	2.32%	32.85B
EMCOR GROUP, INC.	25.35x	1.64x	15.83x	0.19%	33.01B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.77x	0.3x	5.79x	5.98%	28.25B
Average	29.61x	1.85x	15.42x	2.42%	45.82B
Weighted average by Cap.	34.75x	2.24x	17.86x	1.79%