|
Market Closed -
Oslo Bors
18:45:00 02/11/2026 +03
|
5-day change | 1st Jan Change | ||
| 84.10 NOK | -0.65% |
|
+4.34% | -20.81% |
| 06:32pm | Global markets live: Tesla, Apple, Westpac, BP plc… |  |
| 11:10am | Danske Bank lowers price target for Scatec to 145 Norwegian kroner (150), reiterates buy - BN | FW |
Company Valuation: Scatec ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 24,255 | 12,478 | 13,055 | 12,643 | 16,877 | 13,531 | - | - |
| Change | - | -48.56% | 4.62% | -3.16% | 33.49% | -19.82% | - | - |
| Enterprise Value (EV) 1 | 39,204 | 32,056 | 36,339 | 37,282 | 42,540 | 42,772 | 50,126 | 52,614 |
| Change | - | -18.23% | 13.36% | 2.59% | 14.1% | 0.55% | 17.19% | 4.96% |
| P/E | 62.9x | -9.36x | 20.8x | 9.65x | 16.2x | 54.4x | 9.46x | 6.65x |
| PBR | 2.62x | 1.51x | 1.5x | 1.19x | 1.67x | 1.39x | 1.39x | 1.13x |
| PEG | - | 0x | -0x | 0x | -0.8x | -0.7x | 0x | 0.2x |
| Capitalization / Revenue | 6.38x | 3.33x | 2.77x | 1.92x | 3.22x | 2.48x | 1.73x | 1.29x |
| EV / Revenue | 10.3x | 8.55x | 7.7x | 5.67x | 8.12x | 7.84x | 6.4x | 5x |
| EV / EBITDA | 13.5x | 12.5x | 10.2x | 6.88x | 10.6x | 10.9x | 8.3x | 6.95x |
| EV / EBIT | 19.5x | 44.3x | 13.8x | 9.03x | 15x | 16.7x | 11.4x | 9x |
| EV / FCF | 3.86x | -26.1x | -7.32x | -266x | -11.9x | -11.5x | -3.12x | -11.9x |
| FCF Yield | 25.9% | -3.84% | -13.7% | -0.38% | -8.39% | -8.68% | -32.1% | -8.39% |
| Dividend per Share 2 | 2.54 | 1.94 | - | - | - | - | 0.8833 | 1.603 |
| Rate of return | 1.66% | 2.47% | - | - | - | - | 1.04% | 1.89% |
| EPS 2 | 2.43 | -8.4 | 3.95 | 8.24 | 6.54 | 1.556 | 8.95 | 12.73 |
| Distribution rate | 105% | -23.1% | - | - | - | - | 9.87% | 12.6% |
| Net sales 1 | 3,803 | 3,751 | 4,721 | 6,574 | 5,238 | 5,456 | 7,828 | 10,516 |
| EBITDA 1 | 2,903 | 2,555 | 3,567 | 5,421 | 4,013 | 3,915 | 6,038 | 7,570 |
| EBIT 1 | 2,012 | 723 | 2,625 | 4,127 | 2,845 | 2,566 | 4,388 | 5,843 |
| Net income 1 | 388 | -1,334 | 628 | 1,309 | 1,045 | 64.3 | 1,669 | 1,733 |
| Net Debt 1 | 14,949 | 19,578 | 23,284 | 24,639 | 25,663 | 29,241 | 36,595 | 39,083 |
| Reference price 2 | 152.75 | 78.60 | 82.15 | 79.50 | 106.20 | 84.65 | 84.65 | 84.65 |
| Nbr of stocks (in thousands) | 158,792 | 158,756 | 158,917 | 159,028 | 158,917 | 159,849 | - | - |
| Announcement Date | 2/3/22 A | 2/3/23 A | 1/26/24 A | 1/31/25 A | 1/30/26 A | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 54.4x | 7.53x | 10.46x | -.--% | 1.47B | |
| 26.82x | 6.41x | 17.64x | -.--% | 38.39B | |
| 13.68x | 6.51x | 13.67x | 3.2% | 33.19B | |
| 13.76x | 2.68x | 9.98x | 3.04% | 32.3B | |
| 26.82x | 8.18x | 13.34x | 1.74% | 30.28B | |
| 22.91x | 11.18x | 16.11x | 1.98% | 29.92B | |
| 77.55x | 19.04x | 22.25x | -.--% | 22.53B | |
| 17.65x | 5.12x | 9.01x | 3.12% | 19.4B | |
| Average | 31.70x | 8.33x | 14.06x | 1.63% | 25.93B | |
| Weighted average by Cap. | 26.97x | 8.05x | 14.61x | 1.82% |
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
- SSO Stock
- Valuation Scatec ASA
Select your edition
All financial news and data tailored to specific country editions
