Valuation Scatec ASA

Stocks

Market Closed - Oslo Bors 10:45:00 2026-08-24 am EDT			5-day change	1st Jan Change
95.70 ^NOK	-1.09%		-3.53%	-9.89%

02:52am	SB1 Markets raises its price target for Scatec to 130 Norwegian kroner (120), reiterates buy	FW
Aug. 21	Scatec ASA Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

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	15,298	-	-
Change	-	-48.56%	4.62%	-3.16%	33.49%	-9.36%	-	-
Enterprise Value (EV) ¹	39,204	32,056	36,339	37,282	42,540	44,954	53,919	56,302
Change	-	-18.23%	13.36%	2.59%	14.1%	5.68%	19.94%	4.42%
P/E	62.9x	-9.36x	20.8x	9.65x	16.2x	27.5x	11.4x	8.03x
PBR	2.62x	1.51x	1.5x	1.19x	1.67x	1.46x	1.26x	1.09x
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	1.36x
EV / Revenue	10.3x	8.55x	7.7x	5.67x	8.12x	8.09x	6.7x	5x
EV / EBITDA	13.5x	12.5x	10.2x	6.88x	10.6x	10.5x	8.92x	7.39x
EV / EBIT	19.5x	44.3x	13.8x	9.03x	15x	15.7x	12.7x	10.4x
EV / FCF	3.86x	-26.1x	-7.32x	-266x	-11.9x	-9.03x	-5.34x	281x
FCF Yield	25.9%	-3.84%	-13.7%	-0.38%	-8.39%	-11.1%	-18.7%	0.36%
Dividend per Share ²	2.54	1.94	-	-	-	0.09	0.53	0.962
Rate of return	1.66%	2.47%	-	-	-	0.09%	0.55%	1.01%
EPS ²	2.43	-8.4	3.95	8.24	6.54	3.483	8.418	11.92
Distribution rate	105%	-23.1%	-	-	-	2.58%	6.3%	8.07%
Net sales ¹	3,803	3,751	4,721	6,574	5,238	5,560	8,045	11,262
EBITDA ¹	2,903	2,555	3,567	5,421	4,013	4,266	6,043	7,619
EBIT ¹	2,012	723	2,625	4,127	2,845	2,871	4,246	5,420
Net income ¹	388	-1,334	628	1,309	1,045	556.3	1,341	1,897
Net Debt ¹	14,949	19,578	23,284	24,639	25,663	29,657	38,621	41,005
Reference price ²	152.75	78.60	82.15	79.50	106.20	95.70	95.70	95.70
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	27.78x	7.8x	9.95x	0.01%	1.66B
HUANENG LANCANG RIVER HYDROPOWER INC.	19.96x	9.42x	13.46x	2.49%	26.55B
ADANI GREEN ENERGY LIMITED	75.93x	18.8x	22.34x	-.--%	22.72B
EDP RENEWABLES, S.A.	28.06x	7.97x	10.23x	1.31%	16.66B
ENGIE BRASIL ENERGIA S.A.	11.83x	5.3x	8.89x	3.22%	7.58B
Average	32.71x	9.86x	12.97x	1.41%	15.04B
Weighted average by Cap.	38.02x	11.48x	14.89x	1.49%