|
Market Closed -
CBOE
22:20:00 24/08/2026 HKT
|
5-day change | 1st Jan Change | ||
| 174.60 NOK | -0.57% |
|
-1.90% | +11.42% |
| 07-17 | Danske Bank upgrades Atea to buy (hold), price target 180 Norwegian kroner - BN | FW |
| 07-16 | Atea ASA, Q2 2026 Earnings Call, Jul 15, 2026 |
Company Valuation: Atea ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 18,290 | 12,608 | 14,351 | 15,813 | 17,584 | 19,569 | - | - |
| Change | - | -31.06% | 13.82% | 10.19% | 11.2% | 11.29% | - | - |
| Enterprise Value (EV) 1 | 18,459 | 13,689 | 15,312 | 17,195 | 18,559 | 19,362 | 19,002 | 18,655 |
| Change | - | -25.84% | 11.86% | 12.3% | 7.93% | 4.33% | -1.86% | -1.83% |
| P/E | 24.5x | 15.1x | 18.1x | 20.6x | 20.4x | 15.9x | 14.6x | 13.4x |
| PBR | 5.18x | 3.38x | 3.46x | 3.59x | 3.94x | 4.62x | 4.25x | 3.98x |
| PEG | - | 1.2x | -3.19x | -5.45x | 1.6x | 0.4x | 1.54x | 1.49x |
| Capitalization / Revenue | 0.44x | 0.39x | 0.41x | 0.46x | 0.47x | 0.47x | 0.45x | 0.42x |
| EV / Revenue | 0.45x | 0.42x | 0.44x | 0.5x | 0.5x | 0.47x | 0.43x | 0.4x |
| EV / EBITDA | 11.1x | 7.56x | 7.93x | 9.01x | 8.61x | 8.21x | 7.01x | 6.42x |
| EV / EBIT | 17.6x | 11.4x | 12.3x | 14.2x | 13.4x | 12.3x | 10.1x | 9.18x |
| EV / FCF | 22.4x | 19.3x | 9.83x | 10.7x | 23.6x | 9.64x | 10.4x | 9.47x |
| FCF Yield | 4.46% | 5.18% | 10.2% | 9.34% | 4.24% | 10.4% | 9.63% | 10.6% |
| Dividend per Share 2 | 5.5 | 6.25 | 7 | 7 | 7.5 | 8.162 | 9.734 | 10.49 |
| Rate of return | 3.35% | 5.48% | 5.42% | 4.95% | 4.75% | 4.65% | 5.54% | 5.97% |
| EPS 2 | 6.7 | 7.57 | 7.14 | 6.87 | 7.73 | 11.02 | 12.06 | 13.15 |
| Distribution rate | 82.1% | 82.6% | 98% | 102% | 97% | 74.1% | 80.7% | 79.8% |
| Net sales 1 | 41,316 | 32,397 | 34,704 | 34,583 | 37,376 | 41,553 | 43,944 | 47,008 |
| EBITDA 1 | 1,660 | 1,811 | 1,932 | 1,908 | 2,156 | 2,358 | 2,712 | 2,908 |
| EBIT 1 | 1,046 | 1,196 | 1,244 | 1,211 | 1,385 | 1,580 | 1,886 | 2,033 |
| Net income 1 | 763 | 851 | 800 | 775 | 878 | 1,267 | 1,344 | 1,462 |
| Net Debt 1 | 169 | 1,081 | 961 | 1,382 | 975 | -207 | -566.5 | -913.5 |
| Reference price 2 | 164.00 | 114.00 | 129.20 | 141.40 | 157.80 | 175.60 | 175.60 | 175.60 |
| Nbr of stocks (in thousands) | 111,522 | 110,598 | 111,076 | 111,833 | 111,430 | 111,440 | - | - |
| Announcement Date | 8/2/22 | 9/2/23 | 8/2/24 | 6/2/25 | 10/2/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.14x | 3.77x | 13.17x | 2.87% | 222B | |
| -116.79x | 18.57x | 106.98x | -.--% | 115B | |
| 13.73x | 1.52x | 7.97x | 3.49% | 113B | |
| 14.91x | 2.72x | 10.28x | 5.51% | 87.05B | |
| 20.45x | 5.36x | 13.17x | 2.79% | 62.19B | |
| 14.69x | 2.13x | 9.06x | 5.31% | 47.45B | |
| 20.59x | 1.68x | 10.33x | 1.42% | 39.79B | |
| 20.4x | 1.55x | 9.86x | 0.92% | 38.85B | |
| 17.74x | 2.3x | 10.68x | 4.87% | 36.84B | |
| Average | 3.21x | 4.40x | 21.28x | 3.02% | 84.77B | |
| Weighted average by Cap. | -1.63x | 5.29x | 25.56x | 2.9% |
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
- ATEA Stock
- ATEAo Stock
- Valuation Atea ASA
Select your edition
All financial news and data tailored to specific country editions
