|
Market Closed -
Oslo Bors
18:45:00 28/10/2026 +03
|
5-day change | 1st Jan Change | ||
| 211.50 NOK | -0.47% |
|
+0.48% | +18.42% |
| 10-23 | Veidekke ASA Receives Major Project For Thon Gruppen At Storo | CI |
| 10-23 | Veidekke Wins NOK745 Million Construction Contract in Norway | MT |
Company Valuation: Veidekke ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 17,705 | 13,043 | 13,779 | 19,221 | 24,156 | 28,788 | - | - |
| Change | - | -26.33% | 5.64% | 39.49% | 25.68% | 19.18% | - | - |
| Enterprise Value (EV) 1 | 13,996 | 10,207 | 11,003 | 19,221 | 21,836 | 24,242 | 24,185 | 24,198 |
| Change | - | -27.07% | 7.8% | 74.68% | 13.61% | 11.02% | -0.24% | 0.05% |
| P/E | 18.6x | 12x | 12.9x | 15.3x | 15.5x | 17.2x | 16.6x | 16.1x |
| PBR | 6.24x | 4.36x | - | 5.81x | 6.55x | 7.73x | 7.46x | 7.2x |
| PEG | - | 0.9x | -5.22x | 0.9x | 0.7x | 2.35x | 4.82x | 4.42x |
| Capitalization / Revenue | 0.47x | 0.34x | 0.32x | 0.46x | 0.56x | 0.62x | 0.59x | 0.57x |
| EV / Revenue | 0.37x | 0.26x | 0.26x | 0.46x | 0.51x | 0.52x | 0.5x | 0.48x |
| EV / EBITDA | 6.13x | 4.17x | 4.48x | 7.09x | 6.99x | 7.45x | 7.34x | 7.16x |
| EV / EBIT | 10.3x | 6.77x | 7.81x | 12x | 10.8x | 11.2x | 11.1x | 10.7x |
| EV / FCF | 8.13x | 10.4x | 12x | 10.1x | 6.64x | 7.35x | 9.96x | 9.93x |
| FCF Yield | 12.3% | 9.6% | 8.36% | 9.93% | 15.1% | 13.6% | 10% | 10.1% |
| Dividend per Share 2 | 7 | 7.75 | 7.9 | 9 | 11.25 | 11.75 | 12.25 | 12.75 |
| Rate of return | 5.29% | 8.01% | 7.73% | 6.33% | 6.3% | 5.53% | 5.76% | 6% |
| EPS 2 | 7.1 | 8.1 | 7.9 | 9.3 | 11.5 | 12.34 | 12.76 | 13.23 |
| Distribution rate | 98.6% | 95.7% | 100% | 96.8% | 97.8% | 95.2% | 96% | 96.4% |
| Net sales 1 | 37,592 | 38,658 | 43,146 | 41,403 | 43,143 | 46,462 | 48,596 | 50,336 |
| EBITDA 1 | 2,282 | 2,446 | 2,454 | 2,712 | 3,126 | 3,255 | 3,295 | 3,381 |
| EBIT 1 | 1,364 | 1,508 | 1,409 | 1,605 | 2,021 | 2,170 | 2,187 | 2,258 |
| Net income 1 | 1,100 | 1,226 | 1,069 | 1,261 | 1,553 | 1,666 | 1,723 | 1,785 |
| Net Debt 1 | -3,709 | -2,836 | -2,776 | - | -2,320 | -4,546 | -4,603 | -4,590 |
| Reference price 2 | 132.40 | 96.80 | 102.20 | 142.20 | 178.60 | 212.50 | 212.50 | 212.50 |
| Nbr of stocks (in thousands) | 133,726 | 134,746 | 134,825 | 135,166 | 135,251 | 135,475 | - | - |
| Announcement Date | 2/9/22 A | 2/8/23 A | 2/8/24 A | 2/13/25 A | 2/12/26 A | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 17.22x | 0.52x | 7.45x | 5.53% | 3.09B | |
| 49.96x | 2.32x | 22.11x | 0.08% | 87.02B | |
| 12.07x | 1.03x | 5.68x | 4.83% | 67.08B | |
| 24.64x | 1.92x | 19.21x | 1.16% | 53.16B | |
| 25.35x | 3.1x | 17.2x | 0.26% | 45.01B | |
| 51.08x | 4.06x | 25.61x | 1.9% | 39.24B | |
| 26.32x | 0.66x | 10.8x | 2.36% | 31.96B | |
| 19.96x | 1.39x | 12.85x | 0.23% | 29.39B | |
| 5.28x | 0.34x | 6.68x | 5.33% | 28.38B | |
| 21.83x | 0.41x | 6.5x | 2.81% | 27.2B | |
| Average | 25.37x | 1.58x | 13.41x | 2.45% | 41.15B | |
| Weighted average by Cap. | 28.76x | 1.84x | 15.11x | 1.96% |
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
- VEI Stock
- Valuation Veidekke ASA
Select your edition
All financial news and data tailored to specific country editions
