Valuation Sats ASA

Stocks

Market Closed - Oslo Bors 22:45:00 24/09/2026 HKT			5-day change	1st Jan Change
42.60 ^NOK	+0.24%		-3.95%	+4.93%

09-18	DNB Carnegie cuts its price target for Sats Group to 46 Norwegian kroner (47), reiterates hold	FW
08-18	Nordea raises its target price for Sats Group to 55 Norwegian kroner (49), reiterates buy	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	8,216	-	-
Change	-	-50.57%	73.11%	75.16%	49.09%	1.7%	-	-
Enterprise Value (EV) ¹	9,889	3,431	4,532	6,487	14,231	13,911	13,736	13,529
Change	-	-65.31%	32.1%	43.13%	119.37%	-2.25%	-1.26%	-1.51%
P/E	-7.99x	-7.07x	13.8x	16.7x	17.4x	14.5x	12x	10.2x
PBR	7.49x	2.02x	3.02x	4.05x	5.67x	5.53x	4.68x	3.9x
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	1.44x	1.35x	1.27x
EV / Revenue	3.05x	0.84x	0.96x	1.28x	2.58x	2.43x	2.27x	2.1x
EV / EBITDA	12.1x	2.89x	2.54x	3.34x	6.75x	6.2x	5.7x	5.22x
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	8x	7.09x	6.44x
FCF Yield	6.88%	24.1%	35.1%	25.7%	12.5%	12.5%	14.1%	15.5%
Dividend per Share ²	-	-	-	-	1.3	1.875	2.384	2.865
Rate of return	-	-	-	-	3.2%	4.41%	5.61%	6.74%
EPS ²	-2.64	-1.25	1.1	1.59	2.34	2.935	3.533	4.179
Distribution rate	-	-	-	-	55.6%	63.9%	67.5%	68.6%
Net sales ¹	3,247	4,082	4,734	5,064	5,509	5,721	6,064	6,458
EBITDA ¹	818	1,186	1,784	1,942	2,109	2,245	2,409	2,591
EBIT ¹	-224	66	607	744	892	1,032	1,164	1,314
Net income ¹	-452	-246	224	326	474	578.1	693.6	820.6
Net Debt ¹	6,274	1,644	1,439	1,069	6,153	5,695	5,520	5,313
Reference price ²	21.10	8.84	15.16	26.50	40.60	42.50	42.50	42.50
Nbr of stocks (in thousands)	171,335	202,136	204,044	204,460	198,968	193,307	-	-
Announcement Date	11/2/22	14/2/23	13/2/24	12/2/25	10/2/26	-	-	-

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	14.48x	2.43x	6.2x	4.41%	866M
LIFE TIME GROUP HOLDINGS, INC.	24.85x	3.01x	10.64x	-.--%	8.86B
PLANET FITNESS, INC.	13.74x	3.69x	8.94x	-.--%	3.08B
BASIC-FIT N.V.	23.84x	2.95x	6.44x	-.--%	2.2B
ONESPAWORLD HOLDINGS LIMITED	24.73x	2.25x	17x	0.9%	2.26B
SMARTFIT ESCOLA DE GINÁSTICA E DANÇA S.A.	12.47x	2.51x	5.16x	4.93%	2.04B
LEEJAM SPORTS COMPANY	13.93x	3.43x	8.09x	4.46%	1.06B
CURVES HOLDINGS CO., LTD.	15.62x	1.84x	7.76x	3.37%	517M
THE GYM GROUP PLC	42.67x	2.83x	7.06x	-.--%	427M
Average	20.70x	2.77x	8.59x	2.01%	2.37B
Weighted average by Cap.	21.11x	2.94x	9.66x	1.05%