|
Market Closed -
Oslo Bors
08:15:00 25/09/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 167.20 NOK | -1.30% |
|
-1.07% | +5.96% |
| 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 | 18,633 | - | - |
| Change | - | -31.06% | 13.82% | 10.19% | 11.2% | 5.97% | - | - |
| Enterprise Value (EV) 1 | 18,459 | 13,689 | 15,312 | 17,195 | 18,559 | 18,426 | 18,066 | 17,719 |
| Change | - | -25.84% | 11.86% | 12.3% | 7.93% | -0.72% | -1.95% | -1.92% |
| P/E | 24.5x | 15.1x | 18.1x | 20.6x | 20.4x | 15.3x | 14.4x | 13.2x |
| PBR | 5.18x | 3.38x | 3.46x | 3.59x | 3.94x | 4.4x | 4.05x | 3.79x |
| PEG | - | 1.2x | -3.19x | -5.45x | 1.6x | 0.4x | 2.15x | 1.42x |
| Capitalization / Revenue | 0.44x | 0.39x | 0.41x | 0.46x | 0.47x | 0.45x | 0.44x | 0.41x |
| EV / Revenue | 0.45x | 0.42x | 0.44x | 0.5x | 0.5x | 0.45x | 0.42x | 0.39x |
| EV / EBITDA | 11.1x | 7.56x | 7.93x | 9.01x | 8.61x | 7.78x | 6.82x | 6.25x |
| EV / EBIT | 17.6x | 11.4x | 12.3x | 14.2x | 13.4x | 11.6x | 9.85x | 8.95x |
| EV / FCF | 22.4x | 19.3x | 9.83x | 10.7x | 23.6x | 9.18x | 9.87x | 9x |
| FCF Yield | 4.46% | 5.18% | 10.2% | 9.34% | 4.24% | 10.9% | 10.1% | 11.1% |
| 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% | 5.01% | 5.94% | 6.36% |
| 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 | 167.20 | 167.20 | 167.20 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 15.55x | 0.45x | 7.88x | 4.95% | 196.19Cr | |
| 22.3x | 3.65x | 12.76x | 2.98% | 21TCr | |
| -130.96x | 18.27x | 101.27x | -.--% | 12TCr | |
| 13.18x | 1.45x | 7.63x | 3.64% | 11TCr | |
| 13.51x | 2.46x | 9.27x | 6.08% | 7.86TCr | |
| 19.71x | 5.2x | 12.77x | 2.88% | 5.82TCr | |
| 22.47x | 1.84x | 11.5x | 1.3% | 4.44TCr | |
| 13.3x | 1.92x | 8.13x | 5.86% | 4.23TCr | |
| 20.97x | 1.59x | 10.13x | 0.9% | 4.06TCr | |
| 103.96x | 10.39x | 38.79x | -.--% | 3.41TCr | |
| Average | 11.40x | 4.72x | 22.01x | 2.86% | 7.39TCr | |
| Weighted average by Cap. | -1.56x | 5.65x | 26.53x | 2.74% |
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
- Valuation Atea ASA
Select your edition
All financial news and data tailored to specific country editions
