|
Real-time
Oslo Bors
09:14:03 2026-09-02 EDT
|
5-day change | 1st Jan Change | ||
| 207.50 NOK | -0.95% |
|
+0.73% | +16.18% |
| 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 |
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 | 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.8x | 0.51x | 7.33x | 5.61% | 3.04B | |
| 53.36x | 2.44x | 23.34x | 0.07% | 91.92B | |
| 12.55x | 1.07x | 5.87x | 4.66% | 73.3B | |
| 26.81x | 2.06x | 20.21x | 1.14% | 57.84B | |
| 32x | 4.01x | 21.78x | 0.21% | 54.61B | |
| 51.64x | 4.16x | 26.42x | 1.72% | 41.87B | |
| 28.9x | 0.71x | 11.78x | 2.14% | 36.27B | |
| 23.77x | 0.49x | 7.67x | 2.48% | 32.7B | |
| 22.45x | 1.53x | 14.11x | 0.21% | 32.43B | |
| 5.21x | 0.32x | 5.81x | 5.32% | 26.8B | |
| Average | 27.35x | 1.73x | 14.43x | 2.36% | 45.08B | |
| Weighted average by Cap. | 31.12x | 2.03x | 16.31x | 1.83% |
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
