|
Market Closed -
Oslo Bors
10:45:00 2026-08-18 EDT
|
5-day change | 1st Jan Change | ||
| 204.50 NOK | +0.25% |
|
+9.95% | +14.50% |
| 08-17 | DNB Carnegie upgrades Veidekke to hold (sell), target price 200 Norwegian kroner (165) | FW |
| 08-17 | SB1 raises target price for Veidekke after a strong second quarter | 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 | 27,705 | - | - |
| Change | - | -26.33% | 5.64% | 39.49% | 25.68% | 14.69% | - | - |
| Enterprise Value (EV) 1 | 13,996 | 10,207 | 11,003 | 19,221 | 21,836 | 23,213 | 23,132 | 23,086 |
| Change | - | -27.07% | 7.8% | 74.68% | 13.61% | 6.31% | -0.35% | -0.2% |
| P/E | 18.6x | 12x | 12.9x | 15.3x | 15.5x | 16.4x | 16x | 15.4x |
| PBR | 6.24x | 4.36x | - | 5.81x | 6.55x | 7.4x | 7.14x | 6.91x |
| PEG | - | 0.9x | -5.22x | 0.9x | 0.7x | 1.94x | 7x | 4.01x |
| 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 | 0.5x | 0.47x | 0.46x |
| EV / EBITDA | 6.13x | 4.17x | 4.48x | 7.09x | 6.99x | 7.12x | 7.02x | 6.82x |
| EV / EBIT | 10.3x | 6.77x | 7.81x | 12x | 10.8x | 10.7x | 10.6x | 10.2x |
| EV / FCF | 8.13x | 10.4x | 12x | 10.1x | 6.64x | 7.1x | 9.49x | 9.44x |
| FCF Yield | 12.3% | 9.6% | 8.36% | 9.93% | 15.1% | 14.1% | 10.5% | 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% | 5.75% | 5.99% | 6.23% |
| 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 | 204.50 | 204.50 | 204.50 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.36x | 0.5x | 7.1x | 5.76% | 2.93B | |
| 63.05x | 2.86x | 27.37x | 0.06% | 109B | |
| 13.2x | 1.12x | 6.11x | 4.43% | 76.99B | |
| 38.82x | 4.91x | 26.64x | 0.17% | 66.1B | |
| 27.29x | 2.09x | 20.49x | 1.11% | 58.65B | |
| 56.72x | 4.51x | 28.53x | 1.59% | 45.96B | |
| 30.46x | 0.75x | 12.43x | 2.03% | 38.19B | |
| 26.33x | 1.81x | 16.66x | 0.18% | 38.05B | |
| 25.39x | 0.52x | 8.21x | 2.32% | 34.89B | |
| 4.44x | 0.3x | 5.96x | 6.34% | 26.73B | |
| Average | 30.21x | 1.94x | 15.95x | 2.4% | 49.71B | |
| Weighted average by Cap. | 35.92x | 2.37x | 18.69x | 1.71% |
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
