|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 40.05 NOK | +0.12% |
|
-1.11% | -1.35% |
| 07-02 | Nordea cuts Sats Group price target to 49 Norwegian kroner (50), reiterates buy | FW |
| 06-29 | Norway's Sats Finalizes NOK200 Million Share Buyback | MT |
Company Valuation: Sats ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 3,615 | 1,787 | 3,093 | 5,418 | 8,078 | 7,877 | - | - |
| Change | - | -50.57% | 73.11% | 75.16% | 49.09% | -2.49% | - | - |
| Enterprise Value (EV) 1 | 9,889 | 3,431 | 4,532 | 6,487 | 14,231 | 13,498 | 13,388 | 13,268 |
| Change | - | -65.31% | 32.1% | 43.13% | 119.37% | -5.15% | -0.81% | -0.89% |
| P/E | -7.99x | -7.07x | 13.8x | 16.7x | 17.4x | 14.2x | 11.9x | 10.1x |
| PBR | 7.49x | 2.02x | 3.02x | 4.05x | 5.67x | 5.24x | 4.44x | 3.89x |
| PEG | - | 0.1x | -0x | 0.4x | 0.4x | 0.7x | 0.6x | 0.6x |
| Capitalization / Revenue | 1.11x | 0.44x | 0.65x | 1.07x | 1.47x | 1.37x | 1.29x | 1.21x |
| EV / Revenue | 3.05x | 0.84x | 0.96x | 1.28x | 2.58x | 2.35x | 2.19x | 2.03x |
| EV / EBITDA | 12.1x | 2.89x | 2.54x | 3.34x | 6.75x | 6.02x | 5.58x | 5.15x |
| EV / EBIT | -44.1x | 52x | 7.47x | 8.72x | 16x | 13.3x | 11.8x | 10.4x |
| EV / FCF | 14.5x | 4.15x | 2.85x | 3.89x | 8.03x | 7.61x | 7.04x | 6.43x |
| FCF Yield | 6.88% | 24.1% | 35.1% | 25.7% | 12.5% | 13.1% | 14.2% | 15.6% |
| Dividend per Share 2 | - | - | - | - | 1.3 | 1.905 | 2.182 | 2.756 |
| Rate of return | - | - | - | - | 3.2% | 4.76% | 5.45% | 6.88% |
| EPS 2 | -2.64 | -1.25 | 1.1 | 1.59 | 2.34 | 2.821 | 3.366 | 3.97 |
| Distribution rate | - | - | - | - | 55.6% | 67.5% | 64.8% | 69.4% |
| Net sales 1 | 3,247 | 4,082 | 4,734 | 5,064 | 5,509 | 5,747 | 6,121 | 6,523 |
| EBITDA 1 | 818 | 1,186 | 1,784 | 1,942 | 2,109 | 2,244 | 2,401 | 2,579 |
| EBIT 1 | -224 | 66 | 607 | 744 | 892 | 1,017 | 1,135 | 1,282 |
| Net income 1 | -452 | -246 | 224 | 326 | 474 | 560.3 | 668.3 | 788.5 |
| Net Debt 1 | 6,274 | 1,644 | 1,439 | 1,069 | 6,153 | 5,621 | 5,511 | 5,391 |
| Reference price 2 | 21.10 | 8.84 | 15.16 | 26.50 | 40.60 | 40.05 | 40.05 | 40.05 |
| Nbr of stocks (in thousands) | 171,335 | 202,136 | 204,044 | 204,460 | 198,968 | 196,680 | - | - |
| Announcement Date | 2/11/22 A | 2/14/23 A | 2/13/24 A | 2/12/25 A | 2/10/26 A | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.2x | 2.35x | 6.02x | 4.76% | 822M | |
| 27.98x | 3.23x | 11.51x | -.--% | 9.42B | |
| 18.53x | 4.44x | 10.78x | -.--% | 4.23B | |
| 29.32x | 2.66x | 20.04x | 0.76% | 2.67B | |
| 13.82x | 2.65x | 5.45x | 3.41% | 2.39B | |
| 27.33x | 3.05x | 6.68x | -.--% | 2.37B | |
| 13.46x | 3.49x | 7.61x | 4.65% | 982M | |
| 17.12x | 1.91x | 8.18x | 3.19% | 528M | |
| 50.08x | 3.02x | 7.58x | -.--% | 496M | |
| Average | 23.54x | 2.98x | 9.32x | 1.86% | 2.66B | |
| Weighted average by Cap. | 24.12x | 3.25x | 10.75x | 0.85% |
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
- SATS Stock
- Valuation Sats ASA
Select your edition
All financial news and data tailored to specific country editions
