|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 97.90 NOK | +0.98% |
|
+2.67% | -7.82% |
| 07-03 | SB1 upgrades Scatec to buy, attractive valuation | FW |
| 07-03 | SB1 Markets upgrades Scatec to buy (neutral), reiterates price target of 120 Norwegian kroner | 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 | 15,649 | - | - |
| Change | - | -48.56% | 4.62% | -3.16% | 33.49% | -7.28% | - | - |
| Enterprise Value (EV) 1 | 39,204 | 32,056 | 36,339 | 37,282 | 42,540 | 44,543 | 53,794 | 55,677 |
| Change | - | -18.23% | 13.36% | 2.59% | 14.1% | 4.71% | 20.77% | 3.5% |
| P/E | 62.9x | -9.36x | 20.8x | 9.65x | 16.2x | 35.2x | 11.7x | 8.59x |
| PBR | 2.62x | 1.51x | 1.5x | 1.19x | 1.67x | 1.43x | 1.22x | 1.05x |
| PEG | - | 0x | -0x | 0x | -0.8x | -0.6x | 0x | 0.2x |
| Capitalization / Revenue | 6.38x | 3.33x | 2.77x | 1.92x | 3.22x | 2.86x | 1.94x | 1.37x |
| EV / Revenue | 10.3x | 8.55x | 7.7x | 5.67x | 8.12x | 8.13x | 6.68x | 4.89x |
| EV / EBITDA | 13.5x | 12.5x | 10.2x | 6.88x | 10.6x | 10.5x | 9.01x | 7.34x |
| EV / EBIT | 19.5x | 44.3x | 13.8x | 9.03x | 15x | 15.6x | 12.5x | 9.42x |
| EV / FCF | 3.86x | -26.1x | -7.32x | -266x | -11.9x | -14.9x | -5.07x | 34.2x |
| FCF Yield | 25.9% | -3.84% | -13.7% | -0.38% | -8.39% | -6.69% | -19.7% | 2.92% |
| Dividend per Share 2 | 2.54 | 1.94 | - | - | - | 0.01 | 0.004 | 0.005 |
| Rate of return | 1.66% | 2.47% | - | - | - | 0.01% | 0% | 0.01% |
| EPS 2 | 2.43 | -8.4 | 3.95 | 8.24 | 6.54 | 2.782 | 8.378 | 11.39 |
| Distribution rate | 105% | -23.1% | - | - | - | 0.36% | 0.05% | 0.04% |
| Net sales 1 | 3,803 | 3,751 | 4,721 | 6,574 | 5,238 | 5,477 | 8,050 | 11,382 |
| EBITDA 1 | 2,903 | 2,555 | 3,567 | 5,421 | 4,013 | 4,236 | 5,969 | 7,581 |
| EBIT 1 | 2,012 | 723 | 2,625 | 4,127 | 2,845 | 2,864 | 4,315 | 5,907 |
| Net income 1 | 388 | -1,334 | 628 | 1,309 | 1,045 | 505.6 | 1,334 | 1,814 |
| Net Debt 1 | 14,949 | 19,578 | 23,284 | 24,639 | 25,663 | 28,894 | 38,145 | 40,028 |
| Reference price 2 | 152.75 | 78.60 | 82.15 | 79.50 | 106.20 | 97.90 | 97.90 | 97.90 |
| Nbr of stocks (in thousands) | 158,792 | 158,756 | 158,917 | 159,028 | 158,917 | 159,849 | - | - |
| Announcement Date | 3/2/22 | 3/2/23 | 26/1/24 | 31/1/25 | 30/1/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 34.85x | 8.1x | 10.48x | 0.01% | 1.6B | |
| 20.55x | 9.6x | 13.47x | 2.43% | 26.99B | |
| 83.05x | 20.72x | 24.02x | -.--% | 27.51B | |
| 32.35x | 8.12x | 10.55x | 1.22% | 16.81B | |
| 11.14x | 5.18x | 8.47x | 3.87% | 7.27B | |
| 18.3x | 4.79x | 8.16x | 3.25% | 4.12B | |
| Average | 33.37x | 9.42x | 12.52x | 1.8% | 14.05B | |
| Weighted average by Cap. | 42.65x | 12.29x | 15.58x | 1.51% |
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
- SCATC Stock
- Valuation Scatec ASA
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
