Valuation Sats ASA

Stocks

Market Closed - Oslo Bors 17:45:00 16/09/2026 +03			5-day change	1st Jan Change
44.35 ^NOK	+3.38%		-0.89%	+9.24%

08-18	Nordea raises its target price for Sats Group to 55 Norwegian kroner (49), reiterates buy	FW
08-18	Danske Bank raises the target price for Sats Group to 60 Norwegian kroner (52), reiterates buy - BN	FW

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	8,293	-	-
Change	-	-50.57%	73.11%	75.16%	49.09%	2.66%	-	-
Enterprise Value (EV) ¹	9,889	3,431	4,532	6,487	14,231	13,984	13,806	13,596
Change	-	-65.31%	32.1%	43.13%	119.37%	-1.74%	-1.28%	-1.52%
P/E	-7.99x	-7.07x	13.8x	16.7x	17.4x	14.6x	12x	10.2x
PBR	7.49x	2.02x	3.02x	4.05x	5.67x	5.57x	4.7x	3.91x
PEG	-	0.1x	-0x	0.4x	0.4x	0.6x	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	2.44x	2.27x	2.1x
EV / EBITDA	12.1x	2.89x	2.54x	3.34x	6.75x	6.22x	5.71x	5.23x
EV / EBIT	-44.1x	52x	7.47x	8.72x	16x	13.5x	11.8x	10.3x
EV / FCF	14.5x	4.15x	2.85x	3.89x	8.03x	8.05x	7.13x	6.47x
FCF Yield	6.88%	24.1%	35.1%	25.7%	12.5%	12.4%	14%	15.4%
Dividend per Share ²	-	-	-	-	1.3	1.875	2.398	2.885
Rate of return	-	-	-	-	3.2%	4.37%	5.59%	6.73%
EPS ²	-2.64	-1.25	1.1	1.59	2.34	2.947	3.571	4.219
Distribution rate	-	-	-	-	55.6%	63.6%	67.1%	68.4%
Net sales ¹	3,247	4,082	4,734	5,064	5,509	5,728	6,086	6,482
EBITDA ¹	818	1,186	1,784	1,942	2,109	2,248	2,419	2,601
EBIT ¹	-224	66	607	744	892	1,036	1,173	1,324
Net income ¹	-452	-246	224	326	474	580.3	701.2	828.4
Net Debt ¹	6,274	1,644	1,439	1,069	6,153	5,691	5,513	5,303
Reference price ²	21.10	8.84	15.16	26.50	40.60	42.90	42.90	42.90
Nbr of stocks (in thousands)	171,335	202,136	204,044	204,460	198,968	193,307	-	-
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	14.56x	2.44x	6.22x	4.37%	888M
LIFE TIME GROUP HOLDINGS, INC.	25.98x	3.13x	11.06x	-.--%	9.27B
PLANET FITNESS, INC.	17x	4.2x	10.2x	-.--%	3.82B
BASIC-FIT N.V.	25.61x	3.04x	6.61x	-.--%	2.4B
ONESPAWORLD HOLDINGS LIMITED	24.11x	2.19x	16.58x	0.92%	2.2B
SMARTFIT ESCOLA DE GINÁSTICA E DANÇA S.A.	12.51x	2.52x	5.17x	4.92%	2.05B
LEEJAM SPORTS COMPANY	14.54x	3.53x	8.33x	4.28%	1.1B
CURVES HOLDINGS CO., LTD.	15.5x	1.83x	7.69x	3.4%	524M
THE GYM GROUP PLC	46.27x	2.88x	7.19x	-.--%	451M
Average	21.79x	2.86x	8.78x	1.99%	2.52B
Weighted average by Cap.	22.19x	3.11x	9.97x	0.99%