Valuation Scatec ASA

Stocks

Market Closed - Oslo Bors 10:45:00 2026-10-05 am EDT			5-day change	1st Jan Change
102.20 ^NOK	-0.87%		+3.91%	-3.77%

Sep. 15	Alfred Berg Nordic High Yield rose 0.63 percent in August, participated in new issues from B2 Impact and Ocean Yield	FW
Sep. 15	Alfred Berg Income rose 0.36 percent in August, participated in new issues from Arva, B2 Impact and Scatec	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	16,337	-	-
Change	-	-48.56%	4.62%	-3.16%	33.49%	-3.2%	-	-
Enterprise Value (EV) ¹	39,204	32,056	36,339	37,282	42,540	46,319	57,919	61,029
Change	-	-18.23%	13.36%	2.59%	14.1%	8.88%	25.04%	5.37%
P/E	62.9x	-9.36x	20.8x	9.65x	16.2x	29.5x	13.9x	9.39x
PBR	2.62x	1.51x	1.5x	1.19x	1.67x	1.57x	1.36x	1.19x
PEG	-	0x	-0x	0x	-0.8x	-0.6x	0x	0.2x
Capitalization / Revenue	6.38x	3.33x	2.77x	1.92x	3.22x	2.94x	2.03x	1.52x
EV / Revenue	10.3x	8.55x	7.7x	5.67x	8.12x	8.34x	7.21x	5.68x
EV / EBITDA	13.5x	12.5x	10.2x	6.88x	10.6x	11.2x	9.37x	7.67x
EV / EBIT	19.5x	44.3x	13.8x	9.03x	15x	17.5x	14x	11.3x
EV / FCF	3.86x	-26.1x	-7.32x	-266x	-11.9x	-9.3x	-4.44x	-81x
FCF Yield	25.9%	-3.84%	-13.7%	-0.38%	-8.39%	-10.8%	-22.5%	-1.23%
Dividend per Share ²	2.54	1.94	-	-	-	0.09	0.53	0.962
Rate of return	1.66%	2.47%	-	-	-	0.09%	0.52%	0.94%
EPS ²	2.43	-8.4	3.95	8.24	6.54	3.46	7.348	10.88
Distribution rate	105%	-23.1%	-	-	-	2.6%	7.21%	8.84%
Net sales ¹	3,803	3,751	4,721	6,574	5,238	5,554	8,031	10,737
EBITDA ¹	2,903	2,555	3,567	5,421	4,013	4,147	6,178	7,956
EBIT ¹	2,012	723	2,625	4,127	2,845	2,640	4,151	5,382
Net income ¹	388	-1,334	628	1,309	1,045	29.8	1,485	2,045
Net Debt ¹	14,949	19,578	23,284	24,639	25,663	29,982	41,582	44,692
Reference price ²	152.75	78.60	82.15	79.50	106.20	102.20	102.20	102.20
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.($)
SCATEC ASA	29.8x	8.37x	11.2x	0.09%	1.71B
ADANI POWER LIMITED	29.88x	6.96x	18.79x	-.--%	39.36B
NTPC LTD	13.71x	2.71x	10.12x	3.04%	31.78B
CGN POWER CO., LTD.	12.45x	6.71x	13.96x	3.53%	29.14B
HUANENG LANCANG RIVER HYDROPOWER INC.	21.1x	10.58x	15.24x	2.14%	27.48B
CHINA NATIONAL NUCLEAR POWER CO., LTD.	22.35x	7.65x	12.48x	1.73%	27.09B
ADANI GREEN ENERGY LIMITED	73.4x	18.41x	21.87x	-.--%	21.87B
SDIC POWER HOLDINGS CO., LTD	16.12x	5.06x	10.05x	3.49%	18.19B
Average	27.35x	8.31x	14.21x	1.75%	24.58B
Weighted average by Cap.	25.98x	7.95x	14.77x	1.88%