|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 40.85 NOK | -2.51% |
|
-4.33% | +0.62% |
| 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 | 8,034 | - | - |
| Change | - | -50.57% | 73.11% | 75.16% | 49.09% | -0.54% | - | - |
| Enterprise Value (EV) 1 | 9,889 | 3,431 | 4,532 | 6,487 | 14,231 | 13,655 | 13,545 | 13,426 |
| Change | - | -65.31% | 32.1% | 43.13% | 119.37% | -4.05% | -0.8% | -0.88% |
| P/E | -7.99x | -7.07x | 13.8x | 16.7x | 17.4x | 14.5x | 12.1x | 10.3x |
| PBR | 7.49x | 2.02x | 3.02x | 4.05x | 5.67x | 5.34x | 4.53x | 3.97x |
| 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 | 1.4x | 1.31x | 1.23x |
| EV / Revenue | 3.05x | 0.84x | 0.96x | 1.28x | 2.58x | 2.38x | 2.21x | 2.06x |
| EV / EBITDA | 12.1x | 2.89x | 2.54x | 3.34x | 6.75x | 6.09x | 5.64x | 5.21x |
| EV / EBIT | -44.1x | 52x | 7.47x | 8.72x | 16x | 13.4x | 11.9x | 10.5x |
| EV / FCF | 14.5x | 4.15x | 2.85x | 3.89x | 8.03x | 7.69x | 7.12x | 6.5x |
| FCF Yield | 6.88% | 24.1% | 35.1% | 25.7% | 12.5% | 13% | 14% | 15.4% |
| Dividend per Share 2 | - | - | - | - | 1.3 | 1.905 | 2.182 | 2.756 |
| Rate of return | - | - | - | - | 3.2% | 4.66% | 5.34% | 6.75% |
| 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 | 40.85 | 40.85 | 40.85 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.48x | 2.38x | 6.09x | 4.66% | 817M | |
| 26.99x | 3.13x | 11.17x | -.--% | 9.08B | |
| 18.49x | 4.43x | 10.75x | -.--% | 4.23B | |
| 31.99x | 2.89x | 21.82x | 0.7% | 2.91B | |
| 29.72x | 3.08x | 6.77x | -.--% | 2.44B | |
| 13.91x | 2.69x | 5.5x | 3.3% | 2.4B | |
| 15.02x | 3.75x | 8.17x | 4.17% | 1.1B | |
| 16.96x | 1.86x | 7.99x | 3.26% | 525M | |
| 51.4x | 3.05x | 7.69x | -.--% | 508M | |
| Average | 24.33x | 3.03x | 9.55x | 1.79% | 2.67B | |
| Weighted average by Cap. | 24.39x | 3.25x | 10.92x | 0.83% |
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
