Valuation Scatec ASA Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 07:03:36 06/07/2026 BST			5-day change	1st Jan Change
8.875 ^EUR	+2.01%		+4.91%	-1.06%

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

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	15,585	-	-
Change	-	-48.56%	4.62%	-3.16%	33.49%	-7.65%	-	-
Enterprise Value (EV) ¹	39,204	32,056	36,339	37,282	42,540	44,305	53,509	55,529
Change	-	-18.23%	13.36%	2.59%	14.1%	4.15%	20.77%	3.77%
P/E	62.9x	-9.36x	20.8x	9.65x	16.2x	35x	11.6x	8.15x
PBR	2.62x	1.51x	1.5x	1.19x	1.67x	1.42x	1.22x	1.06x
PEG	-	0x	-0x	0x	-0.8x	-0.6x	0x	0.2x
Capitalization / Revenue	6.38x	3.33x	2.77x	1.92x	3.22x	2.87x	1.96x	1.39x
EV / Revenue	10.3x	8.55x	7.7x	5.67x	8.12x	8.17x	6.71x	4.95x
EV / EBITDA	13.5x	12.5x	10.2x	6.88x	10.6x	10.5x	9.04x	7.4x
EV / EBIT	19.5x	44.3x	13.8x	9.03x	15x	15.6x	12.6x	9.53x
EV / FCF	3.86x	-26.1x	-7.32x	-266x	-11.9x	-14.9x	-5.04x	34.1x
FCF Yield	25.9%	-3.84%	-13.7%	-0.38%	-8.39%	-6.73%	-19.8%	2.93%
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	11.96
Distribution rate	105%	-23.1%	-	-	-	0.36%	0.05%	0.04%
Net sales ¹	3,803	3,751	4,721	6,574	5,238	5,423	7,971	11,220
EBITDA ¹	2,903	2,555	3,567	5,421	4,013	4,202	5,919	7,502
EBIT ¹	2,012	723	2,625	4,127	2,845	2,831	4,262	5,824
Net income ¹	388	-1,334	628	1,309	1,045	505.6	1,334	1,905
Net Debt ¹	14,949	19,578	23,284	24,639	25,663	28,719	37,924	39,943
Reference price ²	152.75	78.60	82.15	79.50	106.20	97.50	97.50	97.50
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

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.($)
ADANI GREEN ENERGY LIMITED	80.55x	20.28x	23.52x	-.--%	26.92B
HUANENG LANCANG RIVER HYDROPOWER INC.	19.25x	9.92x	13.92x	2.3%	25.23B
EDP RENEWABLES, S.A.	33.25x	8.27x	10.81x	1.19%	17.28B
ENGIE BRASIL ENERGIA S.A.	11.1x	5.17x	8.45x	3.88%	7.1B
ERG S.P.A.	20.26x	6.68x	9.59x	4.19%	3.97B
Average	32.88x	10.07x	13.26x	2.31%	16.1B
Weighted average by Cap.	42.09x	12.45x	15.77x	1.53%