|
Market Closed -
OTC Markets
07:00:00 18/06/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 17.79 USD | +1.43% |
|
-.--% | +16.66% |
| 01/09 | SB1 Markets downgrades Atea to neutral (buy), target price NOK 180 (175) | FW |
| 17/07 | Danske Bank upgrades Atea to buy (hold), price target 180 Norwegian kroner - BN | FW |
Company Valuation: Atea ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 18,290 | 12,608 | 14,351 | 15,813 | 17,584 | 18,388 | - | - |
| Change | - | -31.06% | 13.82% | 10.19% | 11.2% | 4.57% | - | - |
| Enterprise Value (EV) 1 | 18,459 | 13,689 | 15,312 | 17,195 | 18,559 | 18,181 | 17,821 | 17,474 |
| Change | - | -25.84% | 11.86% | 12.3% | 7.93% | -2.04% | -1.98% | -1.95% |
| P/E | 24.5x | 15.1x | 18.1x | 20.6x | 20.4x | 15.1x | 14.2x | 13x |
| PBR | 5.18x | 3.38x | 3.46x | 3.59x | 3.94x | 4.34x | 4x | 3.74x |
| PEG | - | 1.2x | -3.19x | -5.45x | 1.6x | 0.4x | 2.12x | 1.4x |
| Capitalization / Revenue | 0.44x | 0.39x | 0.41x | 0.46x | 0.47x | 0.45x | 0.43x | 0.41x |
| EV / Revenue | 0.45x | 0.42x | 0.44x | 0.5x | 0.5x | 0.44x | 0.42x | 0.39x |
| EV / EBITDA | 11.1x | 7.56x | 7.93x | 9.01x | 8.61x | 7.68x | 6.73x | 6.17x |
| EV / EBIT | 17.6x | 11.4x | 12.3x | 14.2x | 13.4x | 11.5x | 9.72x | 8.83x |
| EV / FCF | 22.4x | 19.3x | 9.83x | 10.7x | 23.6x | 9.05x | 9.74x | 8.87x |
| FCF Yield | 4.46% | 5.18% | 10.2% | 9.34% | 4.24% | 11% | 10.3% | 11.3% |
| Dividend per Share 2 | 5.5 | 6.25 | 7 | 7 | 7.5 | 8.383 | 9.94 | 10.64 |
| Rate of return | 3.35% | 5.48% | 5.42% | 4.95% | 4.75% | 5.08% | 6.02% | 6.45% |
| EPS 2 | 6.7 | 7.57 | 7.14 | 6.87 | 7.73 | 10.9 | 11.63 | 12.71 |
| Distribution rate | 82.1% | 82.6% | 98% | 102% | 97% | 76.9% | 85.5% | 83.7% |
| Net sales 1 | 41,316 | 32,397 | 34,704 | 34,583 | 37,376 | 41,270 | 42,711 | 45,210 |
| EBITDA 1 | 1,660 | 1,811 | 1,932 | 1,908 | 2,156 | 2,368 | 2,648 | 2,834 |
| EBIT 1 | 1,046 | 1,196 | 1,244 | 1,211 | 1,385 | 1,585 | 1,834 | 1,980 |
| Net income 1 | 763 | 851 | 800 | 775 | 878 | 1,270 | 1,300 | 1,418 |
| Net Debt 1 | 169 | 1,081 | 961 | 1,382 | 975 | -207 | -566.5 | -913.5 |
| Reference price 2 | 164.00 | 114.00 | 129.20 | 141.40 | 157.80 | 165.00 | 165.00 | 165.00 |
| Nbr of stocks (in thousands) | 1,11,522 | 1,10,598 | 1,11,076 | 1,11,833 | 1,11,430 | 1,11,440 | - | - |
| Announcement Date | 08/02/22 | 09/02/23 | 08/02/24 | 06/02/25 | 10/02/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.6x | 3.56x | 12.43x | 3.08% | 21TCr | |
| 21.58x | 4.56x | 11.19x | 0.77% | 19TCr | |
| -607.69x | 43.23x | 177.59x | -.--% | 13TCr | |
| -129.95x | 18.06x | 99.96x | -.--% | 12TCr | |
| 13.16x | 1.47x | 7.72x | 3.65% | 11TCr | |
| 13.16x | 2.39x | 9.01x | 6.24% | 7.66TCr | |
| 19.26x | 5.15x | 12.66x | 2.91% | 5.74TCr | |
| -16.8x | 7.28x | 12.38x | -.--% | 4.74TCr | |
| 22.08x | 1.83x | 11.56x | 1.41% | 4.34TCr | |
| Average | -71.51x | 9.72x | 39.39x | 2.01% | 10.75TCr | |
| Weighted average by Cap. | -81.81x | 10.51x | 43.30x | 1.95% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- ATEA Stock
- ATAZF Stock
- Valuation Atea ASA
Select your edition
All financial news and data tailored to specific country editions
