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	0.00%		0.00%	+34.04%

Jun. 23	UK overseas development body urges Egypt to 'level playing field' for private sector	RE
Jun. 17	Scatec Achieves Financial Close on Solar Plant JV in Tunisia	MT

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	14,938	-	-
Change	-	-48.56%	4.62%	-3.16%	33.49%	-11.49%	-	-
Enterprise Value (EV) ¹	39,204	32,056	36,339	37,282	42,540	44,270	52,716	54,381
Change	-	-18.23%	13.36%	2.59%	14.1%	4.07%	19.08%	3.16%
P/E	62.9x	-9.36x	20.8x	9.65x	16.2x	34.6x	11.2x	7.72x
PBR	2.62x	1.51x	1.5x	1.19x	1.67x	1.38x	1.19x	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	2.75x	1.9x	1.4x
EV / Revenue	10.3x	8.55x	7.7x	5.67x	8.12x	8.14x	6.7x	5.1x
EV / EBITDA	13.5x	12.5x	10.2x	6.88x	10.6x	10.6x	8.94x	7.35x
EV / EBIT	19.5x	44.3x	13.8x	9.03x	15x	15.6x	12.4x	9.56x
EV / FCF	3.86x	-26.1x	-7.32x	-266x	-11.9x	-14.9x	-4.97x	33.4x
FCF Yield	25.9%	-3.84%	-13.7%	-0.38%	-8.39%	-6.73%	-20.1%	2.99%
Dividend per Share ²	2.54	1.94	-	-	-	0.00857	0.00333	0.004
Rate of return	1.66%	2.47%	-	-	-	0.01%	0%	0%
EPS ²	2.43	-8.4	3.95	8.24	6.54	2.702	8.333	12.1
Distribution rate	105%	-23.1%	-	-	-	0.32%	0.04%	0.03%
Net sales ¹	3,803	3,751	4,721	6,574	5,238	5,438	7,873	10,662
EBITDA ¹	2,903	2,555	3,567	5,421	4,013	4,188	5,895	7,401
EBIT ¹	2,012	723	2,625	4,127	2,845	2,831	4,262	5,689
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	29,332	37,778	39,443
Reference price ²	152.75	78.60	82.15	79.50	106.20	93.45	93.45	93.45
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.($)
ADANI GREEN ENERGY LIMITED	78.99x	20.01x	23.2x	-.--%	26.65B
HUANENG LANCANG RIVER HYDROPOWER INC.	18.87x	9.8x	13.75x	2.35%	24.68B
EDP RENEWABLES, S.A.	31.57x	7.98x	10.46x	1.26%	16.25B
ENGIE BRASIL ENERGIA S.A.	11.8x	5.47x	8.88x	3.55%	7.55B
CLEARWAY ENERGY, INC.	-44.36x	7.61x	9.19x	5.1%	4.47B
Average	19.37x	10.18x	13.10x	2.45%	15.92B
Weighted average by Cap.	37.37x	12.32x	15.53x	1.61%