|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 91.60 NOK | -1.03% |
|
-4.58% | -13.75% |
| 07-31 | Scatec Acquires 77 Mw Onshore Wind Project in Romania | CI |
| 07-31 | Scatec to Buy Urleasca Onshore Wind Project in Romania | MT |
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 | 14,642 | - | - |
| Change | - | -48.56% | 4.62% | -3.16% | 33.49% | -13.24% | - | - |
| Enterprise Value (EV) 1 | 39,204 | 32,056 | 36,339 | 37,282 | 42,540 | 43,062 | 52,184 | 53,843 |
| Change | - | -18.23% | 13.36% | 2.59% | 14.1% | 1.23% | 21.18% | 3.18% |
| P/E | 62.9x | -9.36x | 20.8x | 9.65x | 16.2x | 32.9x | 11.2x | 7.59x |
| PBR | 2.62x | 1.51x | 1.5x | 1.19x | 1.67x | 1.34x | 1.14x | 0.99x |
| PEG | - | 0x | -0x | 0x | -0.8x | -0.6x | 0x | 0.2x |
| Capitalization / Revenue | 6.38x | 3.33x | 2.77x | 1.92x | 3.22x | 2.67x | 1.82x | 1.29x |
| EV / Revenue | 10.3x | 8.55x | 7.7x | 5.67x | 8.12x | 7.86x | 6.48x | 4.73x |
| EV / EBITDA | 13.5x | 12.5x | 10.2x | 6.88x | 10.6x | 10.1x | 8.65x | 6.84x |
| EV / EBIT | 19.5x | 44.3x | 13.8x | 9.03x | 15x | 15x | 12.1x | 9.11x |
| EV / FCF | 3.86x | -26.1x | -7.32x | -266x | -11.9x | -14.5x | -4.38x | 18.8x |
| FCF Yield | 25.9% | -3.84% | -13.7% | -0.38% | -8.39% | -6.92% | -22.8% | 5.32% |
| Dividend per Share 2 | 2.54 | 1.94 | - | - | - | 0.012 | 0.005 | 0.005 |
| Rate of return | 1.66% | 2.47% | - | - | - | 0.01% | 0.01% | 0.01% |
| EPS 2 | 2.43 | -8.4 | 3.95 | 8.24 | 6.54 | 2.782 | 8.148 | 12.07 |
| Distribution rate | 105% | -23.1% | - | - | - | 0.43% | 0.06% | 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 | 4,246 | 6,035 | 7,875 |
| 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 | 1,298 | 1,922 |
| Net Debt 1 | 14,949 | 19,578 | 23,284 | 24,639 | 25,663 | 28,419 | 37,541 | 39,201 |
| Reference price 2 | 152.75 | 78.60 | 82.15 | 79.50 | 106.20 | 91.60 | 91.60 | 91.60 |
| Nbr of stocks (in thousands) | 158,792 | 158,756 | 158,917 | 159,028 | 158,917 | 159,849 | - | - |
| Announcement Date | 03/02/22 | 03/02/23 | 26/01/24 | 31/01/25 | 30/01/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.93x | 7.86x | 10.14x | 0.01% | 1.54B | |
| 21.2x | 9.81x | 13.76x | 2.36% | 27.91B | |
| 73.11x | 18.72x | 22.36x | -.--% | 23.86B | |
| 29.08x | 8x | 10.28x | 1.32% | 16.26B | |
| 11.26x | 5.63x | 9.22x | 3.9% | 8.3B | |
| 18.4x | 4.63x | 8x | 3.3% | 4.07B | |
| Average | 30.99x | 9.11x | 12.29x | 1.81% | 13.66B | |
| Weighted average by Cap. | 36.95x | 11.33x | 14.76x | 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
- Valuation Scatec ASA
Select your edition
All financial news and data tailored to specific country editions
