Valuation Atea ASA OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 16:30:00 18/06/2026 +03			5-day change	1st Jan Change
17.79 ^USD	+1.43%		-.--%	+16.66%

07-17	Danske Bank upgrades Atea to buy (hold), price target 180 Norwegian kroner - BN	FW
07-16	Atea ASA, Q2 2026 Earnings Call, Jul 15, 2026

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	18,290	12,608	14,351	15,813	17,584	18,298	-	-
Change	-	-31.06%	13.82%	10.19%	11.2%	4.07%	-	-
Enterprise Value (EV) ¹	18,459	13,689	15,312	17,195	18,559	18,091	17,732	17,385
Change	-	-25.84%	11.86%	12.3%	7.93%	-2.52%	-1.99%	-1.96%
P/E	24.5x	15.1x	18.1x	20.6x	20.4x	14.9x	13.6x	12.5x
PBR	5.18x	3.38x	3.46x	3.59x	3.94x	4.32x	3.98x	3.72x
PEG	-	1.2x	-3.19x	-5.45x	1.6x	0.3x	1.44x	1.39x
Capitalization / Revenue	0.44x	0.39x	0.41x	0.46x	0.47x	0.44x	0.42x	0.39x
EV / Revenue	0.45x	0.42x	0.44x	0.5x	0.5x	0.44x	0.4x	0.37x
EV / EBITDA	11.1x	7.56x	7.93x	9.01x	8.61x	7.67x	6.54x	5.98x
EV / EBIT	17.6x	11.4x	12.3x	14.2x	13.4x	11.4x	9.4x	8.55x
EV / FCF	22.4x	19.3x	9.83x	10.7x	23.6x	9.01x	9.69x	8.83x
FCF Yield	4.46%	5.18%	10.2%	9.34%	4.24%	11.1%	10.3%	11.3%
Dividend per Share ²	5.5	6.25	7	7	7.5	8.162	9.734	10.49
Rate of return	3.35%	5.48%	5.42%	4.95%	4.75%	4.97%	5.93%	6.39%
EPS ²	6.7	7.57	7.14	6.87	7.73	11.02	12.06	13.15
Distribution rate	82.1%	82.6%	98%	102%	97%	74.1%	80.7%	79.8%
Net sales ¹	41,316	32,397	34,704	34,583	37,376	41,553	43,944	47,008
EBITDA ¹	1,660	1,811	1,932	1,908	2,156	2,358	2,712	2,908
EBIT ¹	1,046	1,196	1,244	1,211	1,385	1,580	1,886	2,033
Net income ¹	763	851	800	775	878	1,267	1,344	1,462
Net Debt ¹	169	1,081	961	1,382	975	-207	-566.5	-913.5
Reference price ²	164.00	114.00	129.20	141.40	157.80	164.20	164.20	164.20
Nbr of stocks (in thousands)	111,522	110,598	111,076	111,833	111,430	111,440	-	-
Announcement Date	2/8/22 A	2/9/23 A	2/8/24 A	2/6/25 A	2/10/26 A	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
IBM	21.16x	3.48x	12.12x	3.16%	202B
SNOWFLAKE INC.	-93.89x	14.84x	85.94x	-.--%	92.91B
ACCENTURE PLC	10.88x	1.2x	6.29x	4.42%	89.95B
TATA CONSULTANCY SERVICES LTD.	14.62x	2.66x	10.06x	5.62%	84.7B
RELX PLC	20.17x	5.27x	12.97x	2.84%	59.85B
INFOSYS LIMITED	13.61x	1.98x	8.38x	5.73%	43.77B
HCL TECHNOLOGIES LIMITED	17.31x	2.21x	10.6x	5.02%	35.71B
FUJITSU LIMITED	18.74x	1.51x	9.48x	1.58%	34.75B
NEC CORPORATION	19.59x	1.45x	9.18x	1.01%	34.43B
Average	4.69x	3.85x	18.34x	3.26%	75.32B
Weighted average by Cap.	2.23x	4.42x	20.68x	3.25%