Valuation Scatec ASA

Equities

Real-time Oslo Bors Other stock markets 18:45:26 13/02/2026 HKT			5-day change	1st Jan Change
116.30 ^NOK	0.00%		+1.75%	+9.51%

06:27pm	Scatec to Kick off Construction of Solar Projects in Romania	MT
02-13	Scatec reaches financial close, starts construction of 190 MW solar in Romania	RE

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	54,046	24,255	12,478	13,055	12,643	18,482	18,482	-
Change	-	-55.12%	-48.56%	4.62%	-3.16%	46.19%	0%	-
Enterprise Value (EV) ¹	59,269	39,204	32,056	36,339	37,282	43,181	50,127	58,114
Change	-	-33.85%	-18.23%	13.36%	2.59%	15.82%	16.08%	15.93%
P/E ratio	-97.3x	62.9x	-9.36x	20.8x	9.65x	16.2x	27.4x	13.6x
PBR	5.35x	2.62x	1.51x	1.5x	1.19x	1.73x	1.7x	1.56x
PEG	-	-0x	0x	-0x	0x	-0.8x	-0.7x	0x
Capitalization / Revenue	19.6x	6.38x	3.33x	2.77x	1.92x	3.22x	3.24x	2.31x
EV / Revenue	21.5x	10.3x	8.55x	7.7x	5.67x	7.85x	8.78x	7.25x
EV / EBITDA	28.6x	13.5x	12.5x	10.2x	6.88x	10x	11.6x	9.92x
EV / EBIT	45.9x	19.5x	44.3x	13.8x	9.03x	14.2x	16.8x	14x
EV / FCF	-429x	3.86x	-26.1x	-7.32x	-266x	-23.4x	-7.77x	-4.05x
FCF Yield	-0.23%	25.9%	-3.84%	-13.7%	-0.38%	-4.28%	-12.9%	-24.7%
Dividend per Share ²	1.09	2.54	1.94	-	-	-	-	-
Rate of return	0.32%	1.66%	2.47%	-	-	-	-	-
EPS ²	-3.51	2.43	-8.4	3.95	8.24	6.54	4.24	8.567
Distribution rate	-31.1%	105%	-23.1%	-	-	-	-	-
Net sales ¹	2,754	3,803	3,751	4,721	6,574	5,238	5,709	8,011
EBITDA ¹	2,069	2,903	2,555	3,567	5,421	4,013	4,316	5,857
EBIT ¹	1,292	2,012	723	2,625	4,127	2,845	2,977	4,144
Net income ¹	-478	388	-1,334	628	1,309	1,045	751.9	1,384
Net Debt ¹	5,223	14,949	19,578	23,284	24,639	24,699	31,645	39,632
Reference price ²	341.40	152.75	78.60	82.15	79.50	116.30	116.30	116.30
Nbr of stocks (in thousands)	158,308	158,792	158,756	158,917	159,028	158,917	158,917	-
Announcement Date	2/2/21	3/2/22	3/2/23	26/1/24	31/1/25	30/1/26	-	-

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.($)
SCATEC ASA	16.34x	7.85x	10.04x	-.--%	1.94B
HUANENG LANCANG RIVER HYDROPOWER INC.	19.03x	9.73x	12.44x	2.5%	24.51B
ADANI GREEN ENERGY LIMITED	62.94x	17.37x	21.29x	-.--%	18.14B
EDP RENOVÁVEIS, S.A.	44.8x	8.65x	11.97x	0.86%	16.61B
ENGIE BRASIL ENERGIA S.A.	14.52x	5.66x	9.47x	4.33%	7.5B
CLEARWAY ENERGY, INC.	23.03x	8.93x	10.36x	4.72%	4.69B
ERG S.P.A.	17.35x	6.21x	9.12x	4.78%	3.77B
Average	28.29x	9.20x	12.10x	2.46%	11.02B
Weighted average by Cap.	34.56x	10.63x	13.78x	1.92%