Valuation Veidekke ASA London S.E.

Stocks

Market Closed - London S.E. 10:20:00 2026-09-23 EDT			5-day change	1st Jan Change
215.75 ^NOK	-0.69%		+4.48%	+21.07%

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

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	29,059	-	-
Change	-	-26.33%	5.64%	39.49%	25.68%	20.3%	-	-
Enterprise Value (EV) ¹	13,996	10,207	11,003	19,221	21,836	24,567	24,487	24,441
Change	-	-27.07%	7.8%	74.68%	13.61%	12.51%	-0.33%	-0.19%
P/E	18.6x	12x	12.9x	15.3x	15.5x	17.2x	16.8x	16.2x
PBR	6.24x	4.36x	-	5.81x	6.55x	7.76x	7.49x	7.24x
PEG	-	0.9x	-5.22x	0.9x	0.7x	2.04x	7.35x	4.22x
Capitalization / Revenue	0.47x	0.34x	0.32x	0.46x	0.56x	0.62x	0.6x	0.58x
EV / Revenue	0.37x	0.26x	0.26x	0.46x	0.51x	0.53x	0.5x	0.48x
EV / EBITDA	6.13x	4.17x	4.48x	7.09x	6.99x	7.54x	7.43x	7.22x
EV / EBIT	10.3x	6.77x	7.81x	12x	10.8x	11.3x	11.2x	10.8x
EV / FCF	8.13x	10.4x	12x	10.1x	6.64x	7.51x	10x	9.99x
FCF Yield	12.3%	9.6%	8.36%	9.93%	15.1%	13.3%	9.96%	10%
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%	5.48%	5.71%	5.94%
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	214.50	214.50	214.50
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

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.	55.55x	2.56x	24.44x	0.07%	96.62B
VINCI	12.36x	1.06x	5.79x	4.73%	71.21B
COMFORT SYSTEMS USA, INC.	33.46x	4.2x	22.82x	0.2%	57.1B
LARSEN & TOUBRO LIMITED	26.01x	2x	19.7x	1.14%	55.69B
FERROVIAL N.V.	51.4x	4.07x	25.79x	1.9%	40.35B
HOCHTIEF AG	27.66x	0.7x	11.44x	2.23%	34.75B
EMCOR GROUP, INC.	23.1x	1.58x	14.53x	0.2%	33.37B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	22.33x	0.45x	7.09x	2.71%	30.42B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.96x	0.31x	5.79x	5.92%	26.52B
Average	28.54x	1.88x	15.27x	2.12%	49.56B
Weighted average by Cap.	31.89x	2.10x	16.74x	1.83%