Valuation Veidekke ASA London S.E.

Stocks

Market Closed - London S.E. 10:20:00 2026-08-28 EDT			5-day change	1st Jan Change
208.50 ^NOK	+0.24%		+3.22%	+17.00%

08-28	Veidekke Calls Off Ucklum Grus Purchase	MT
08-28	Veidekke Walks Away From Acquisition of Ucklum Grus	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	28,450	-	-
Change	-	-26.33%	5.64%	39.49%	25.68%	17.78%	-	-
Enterprise Value (EV) ¹	13,996	10,207	11,003	19,221	21,836	23,958	23,877	23,831
Change	-	-27.07%	7.8%	74.68%	13.61%	9.72%	-0.34%	-0.19%
P/E	18.6x	12x	12.9x	15.3x	15.5x	16.8x	16.5x	15.9x
PBR	6.24x	4.36x	-	5.81x	6.55x	7.6x	7.33x	7.09x
PEG	-	0.9x	-5.22x	0.9x	0.7x	1.99x	7.22x	4.14x
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	7.35x	7.25x	7.04x
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	7.33x	9.79x	9.74x
FCF Yield	12.3%	9.6%	8.36%	9.93%	15.1%	13.6%	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%	5.6%	5.83%	6.07%
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	210.00	210.00	210.00
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

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.	52.61x	2.41x	23.03x	0.07%	90.61B
VINCI	12.58x	1.07x	5.88x	4.65%	73.54B
LARSEN & TOUBRO LIMITED	27.06x	2.07x	20.34x	1.12%	58.17B
COMFORT SYSTEMS USA, INC.	31.27x	3.92x	21.26x	0.22%	53.36B
FERROVIAL N.V.	52.3x	4.2x	26.71x	1.7%	42.45B
HOCHTIEF AG	29.64x	0.73x	12.09x	2.09%	37.23B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	24.15x	0.49x	7.79x	2.44%	33.25B
EMCOR GROUP, INC.	22.6x	1.54x	14.21x	0.2%	32.65B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.54x	0.33x	5.1x	5.2%	27.39B
Average	28.64x	1.86x	15.16x	1.97%	49.85B
Weighted average by Cap.	31.09x	2.02x	16.23x	1.79%