|
Market Closed -
Deutsche Boerse AG
14:01:41 25/08/2026 HKT
|
After hours 03:57:50 | |||
| 8.840 EUR | -0.56% |
|
9.130 | +3.28% |
| 07:23pm | Scatec Issues NOK1.5 Billion of Senior Unsecured Bonds | MT |
| 08-24 | SB1 Markets raises its price target for Scatec to 130 Norwegian kroner (120), reiterates buy | 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 | 15,849 | - | - |
| Change | - | -48.56% | 4.62% | -3.16% | 33.49% | -6.09% | - | - |
| Enterprise Value (EV) 1 | 39,204 | 32,056 | 36,339 | 37,282 | 42,540 | 46,491 | 54,732 | 57,137 |
| Change | - | -18.23% | 13.36% | 2.59% | 14.1% | 9.29% | 17.73% | 4.39% |
| P/E | 62.9x | -9.36x | 20.8x | 9.65x | 16.2x | 33.2x | 11.7x | 8.16x |
| PBR | 2.62x | 1.51x | 1.5x | 1.19x | 1.67x | 1.46x | 1.27x | 1.09x |
| PEG | - | 0x | -0x | 0x | -0.8x | -0.6x | 0x | 0.2x |
| Capitalization / Revenue | 6.38x | 3.33x | 2.77x | 1.92x | 3.22x | 2.84x | 1.97x | 1.4x |
| EV / Revenue | 10.3x | 8.55x | 7.7x | 5.67x | 8.12x | 8.34x | 6.8x | 5.06x |
| EV / EBITDA | 13.5x | 12.5x | 10.2x | 6.88x | 10.6x | 11x | 9.05x | 7.49x |
| EV / EBIT | 19.5x | 44.3x | 13.8x | 9.03x | 15x | 16.4x | 12.9x | 10.5x |
| EV / FCF | 3.86x | -26.1x | -7.32x | -266x | -11.9x | -9.33x | -4.2x | -75.9x |
| FCF Yield | 25.9% | -3.84% | -13.7% | -0.38% | -8.39% | -10.7% | -23.8% | -1.32% |
| Dividend per Share 2 | 2.54 | 1.94 | - | - | - | 0.09 | 0.53 | 0.962 |
| Rate of return | 1.66% | 2.47% | - | - | - | 0.09% | 0.55% | 1.01% |
| EPS 2 | 2.43 | -8.4 | 3.95 | 8.24 | 6.54 | 2.88 | 8.164 | 11.73 |
| Distribution rate | 105% | -23.1% | - | - | - | 3.13% | 6.49% | 8.2% |
| Net sales 1 | 3,803 | 3,751 | 4,721 | 6,574 | 5,238 | 5,573 | 8,053 | 11,294 |
| EBITDA 1 | 2,903 | 2,555 | 3,567 | 5,421 | 4,013 | 4,246 | 6,045 | 7,631 |
| EBIT 1 | 2,012 | 723 | 2,625 | 4,127 | 2,845 | 2,838 | 4,243 | 5,424 |
| Net income 1 | 388 | -1,334 | 628 | 1,309 | 1,045 | 459.5 | 1,300 | 1,867 |
| Net Debt 1 | 14,949 | 19,578 | 23,284 | 24,639 | 25,663 | 30,642 | 38,883 | 41,288 |
| Reference price 2 | 152.75 | 78.60 | 82.15 | 79.50 | 106.20 | 95.70 | 95.70 | 95.70 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 20.17x | 9.49x | 13.55x | 2.46% | 26.83B | |
| 75.24x | 18.69x | 22.22x | -.--% | 22.5B | |
| 28.12x | 7.98x | 10.24x | 1.31% | 16.69B | |
| 12.01x | 5.35x | 8.96x | 3.17% | 7.72B | |
| 26.87x | 4.79x | 8.29x | 3.41% | 3.99B | |
| Average | 32.48x | 9.26x | 12.65x | 2.07% | 15.55B | |
| Weighted average by Cap. | 37.35x | 11.18x | 14.62x | 1.62% |
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
- SSO Stock
- 66T Stock
- Valuation Scatec ASA
Select your edition
All financial news and data tailored to specific country editions
