Valuation Sats ASA

Stocks

Real-time Oslo Bors Other stock markets 11:50:03 31/07/2026 +03			5-day change	1st Jan Change
42.30 ^NOK	-0.35%		+5.62%	+4.19%

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

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	8,349	-	-
Change	-	-50.57%	73.11%	75.16%	49.09%	3.35%	-	-
Enterprise Value (EV) ¹	9,889	3,431	4,532	6,487	14,231	13,993	13,878	13,725
Change	-	-65.31%	32.1%	43.13%	119.37%	-1.67%	-0.82%	-1.1%
P/E	-7.99x	-7.07x	13.8x	16.7x	17.4x	15.2x	12.5x	10.6x
PBR	7.49x	2.02x	3.02x	4.05x	5.67x	5.61x	4.72x	4.11x
PEG	-	0.1x	-0x	0.4x	0.4x	0.8x	0.6x	0.6x
Capitalization / Revenue	1.11x	0.44x	0.65x	1.07x	1.47x	1.45x	1.36x	1.28x
EV / Revenue	3.05x	0.84x	0.96x	1.28x	2.58x	2.43x	2.27x	2.11x
EV / EBITDA	12.1x	2.89x	2.54x	3.34x	6.75x	6.26x	5.77x	5.33x
EV / EBIT	-44.1x	52x	7.47x	8.72x	16x	13.9x	12.2x	10.7x
EV / FCF	14.5x	4.15x	2.85x	3.89x	8.03x	7.93x	7.29x	6.69x
FCF Yield	6.88%	24.1%	35.1%	25.7%	12.5%	12.6%	13.7%	15%
Dividend per Share ²	-	-	-	-	1.3	1.908	2.175	2.774
Rate of return	-	-	-	-	3.2%	4.5%	5.12%	6.53%
EPS ²	-2.64	-1.25	1.1	1.59	2.34	2.795	3.406	3.993
Distribution rate	-	-	-	-	55.6%	68.3%	63.8%	69.5%
Net sales ¹	3,247	4,082	4,734	5,064	5,509	5,752	6,122	6,518
EBITDA ¹	818	1,186	1,784	1,942	2,109	2,236	2,404	2,576
EBIT ¹	-224	66	607	744	892	1,009	1,138	1,279
Net income ¹	-452	-246	224	326	474	552.9	674	789.8
Net Debt ¹	6,274	1,644	1,439	1,069	6,153	5,644	5,529	5,376
Reference price ²	21.10	8.84	15.16	26.50	40.60	42.45	42.45	42.45
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

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.($)
SATS ASA	15.19x	2.43x	6.26x	4.5%	874M
LIFE TIME GROUP HOLDINGS, INC.	27.8x	3.32x	11.85x	-.--%	9.84B
PLANET FITNESS, INC.	19.42x	4.57x	11.1x	-.--%	4.43B
BASIC-FIT N.V.	28.96x	3.19x	6.96x	-.--%	2.67B
ONESPAWORLD HOLDINGS LIMITED	28.57x	2.62x	19.75x	0.77%	2.64B
SMARTFIT ESCOLA DE GINÁSTICA E DANÇA S.A.	14.03x	2.67x	5.5x	3.36%	2.42B
LEEJAM SPORTS COMPANY	14.77x	3.76x	8.22x	4.13%	1.11B
CURVES HOLDINGS CO., LTD.	17.98x	2.01x	8.62x	3.04%	569M
THE GYM GROUP PLC	48.18x	2.96x	7.44x	-.--%	481M
Average	23.88x	3.06x	9.52x	1.76%	2.78B
Weighted average by Cap.	24.34x	3.34x	10.90x	0.82%