Valuation Scatec ASA OTC Markets

Stocks

Market Closed - OTC Markets Other stock markets 09:30:02 2026-06-01 am EDT			5-day change	1st Jan Change
12.60 ^USD	-.--%		-.--%	+34.04%

Jul. 03	SB1 upgrades Scatec to buy, attractive valuation	FW
Jul. 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	15,345	-	-
Change	-	-48.56%	4.62%	-3.16%	33.49%	-9.07%	-	-
Enterprise Value (EV) ¹	39,204	32,056	36,339	37,282	42,540	44,240	53,490	55,373
Change	-	-18.23%	13.36%	2.59%	14.1%	4%	20.91%	3.52%
P/E	62.9x	-9.36x	20.8x	9.65x	16.2x	34.5x	11.5x	8.43x
PBR	2.62x	1.51x	1.5x	1.19x	1.67x	1.4x	1.2x	1.03x
PEG	-	0x	-0x	0x	-0.8x	-0.6x	0x	0.2x
Capitalization / Revenue	6.38x	3.33x	2.77x	1.92x	3.22x	2.8x	1.91x	1.35x
EV / Revenue	10.3x	8.55x	7.7x	5.67x	8.12x	8.08x	6.64x	4.87x
EV / EBITDA	13.5x	12.5x	10.2x	6.88x	10.6x	10.4x	8.96x	7.3x
EV / EBIT	19.5x	44.3x	13.8x	9.03x	15x	15.4x	12.4x	9.37x
EV / FCF	3.86x	-26.1x	-7.32x	-266x	-11.9x	-14.8x	-5.04x	34x
FCF Yield	25.9%	-3.84%	-13.7%	-0.38%	-8.39%	-6.74%	-19.8%	2.94%
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	96.00	96.00	96.00
Nbr of stocks (in thousands)	158,792	158,756	158,917	159,028	158,917	159,849	-	-
Announcement Date	2/3/22	2/3/23	1/26/24	1/31/25	1/30/26	-	-	-

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.($)
HUANENG LANCANG RIVER HYDROPOWER INC.	21.03x	9.76x	13.68x	2.37%	27.63B
ADANI GREEN ENERGY LIMITED	73.23x	18.93x	22.59x	-.--%	23.86B
EDP RENEWABLES, S.A.	32.67x	8.31x	10.74x	1.21%	17.02B
ENGIE BRASIL ENERGIA S.A.	10.15x	5.57x	9.11x	4.25%	8.22B
NORTHLAND POWER INC.	18.62x	4.83x	8.34x	3.26%	4.1B
Average	31.14x	9.48x	12.89x	2.22%	16.16B
Weighted average by Cap.	37.67x	11.49x	14.96x	1.66%