|
Market Closed -
Oslo Bors
08:15:00 21/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 163.00 NOK | +2.64% |
|
-0.24% | +3.30% |
| 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 | 18,165 | - | - |
| Change | - | -31.06% | 13.82% | 10.19% | 11.2% | 3.3% | - | - |
| Enterprise Value (EV) 1 | 18,459 | 13,689 | 15,312 | 17,195 | 18,559 | 18,101 | 17,626 | 16,898 |
| Change | - | -25.84% | 11.86% | 12.3% | 7.93% | -2.46% | -2.63% | -4.13% |
| P/E | 24.5x | 15.1x | 18.1x | 20.6x | 20.4x | 15x | 14.2x | 12.9x |
| PBR | 5.18x | 3.38x | 3.46x | 3.59x | 3.94x | 4.3x | 3.98x | 3.66x |
| PEG | - | 1.2x | -3.19x | -5.45x | 1.6x | 0.4x | 2.75x | 1.2x |
| Capitalization / Revenue | 0.44x | 0.39x | 0.41x | 0.46x | 0.47x | 0.44x | 0.42x | 0.4x |
| EV / Revenue | 0.45x | 0.42x | 0.44x | 0.5x | 0.5x | 0.44x | 0.41x | 0.37x |
| EV / EBITDA | 11.1x | 7.56x | 7.93x | 9.01x | 8.61x | 7.5x | 6.72x | 5.98x |
| EV / EBIT | 17.6x | 11.4x | 12.3x | 14.2x | 13.4x | 11.4x | 9.72x | 8.56x |
| EV / FCF | 22.4x | 19.3x | 9.83x | 10.7x | 23.6x | 9.63x | 9.61x | 7.98x |
| FCF Yield | 4.46% | 5.18% | 10.2% | 9.34% | 4.24% | 10.4% | 10.4% | 12.5% |
| Dividend per Share 2 | 5.5 | 6.25 | 7 | 7 | 7.5 | 8.257 | 9.067 | 9.86 |
| Rate of return | 3.35% | 5.48% | 5.42% | 4.95% | 4.75% | 5.07% | 5.56% | 6.05% |
| EPS 2 | 6.7 | 7.57 | 7.14 | 6.87 | 7.73 | 10.9 | 11.46 | 12.68 |
| Distribution rate | 82.1% | 82.6% | 98% | 102% | 97% | 75.8% | 79.1% | 77.8% |
| Net sales 1 | 41,316 | 32,397 | 34,704 | 34,583 | 37,376 | 40,983 | 42,943 | 45,525 |
| EBITDA 1 | 1,660 | 1,811 | 1,932 | 1,908 | 2,156 | 2,415 | 2,625 | 2,826 |
| EBIT 1 | 1,046 | 1,196 | 1,244 | 1,211 | 1,385 | 1,585 | 1,813 | 1,974 |
| Net income 1 | 763 | 851 | 800 | 775 | 878 | 1,268 | 1,279 | 1,415 |
| Net Debt 1 | 169 | 1,081 | 961 | 1,382 | 975 | -63.5 | -539 | -1,266 |
| Reference price 2 | 164.00 | 114.00 | 129.20 | 141.40 | 157.80 | 163.00 | 163.00 | 163.00 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.57x | 0.43x | 7.3x | 5.2% | 188.15Cr | |
| 23.84x | 3.85x | 13.5x | 2.8% | 23TCr | |
| 23.2x | 4.87x | 11.94x | 0.71% | 20TCr | |
| 16.33x | 1.86x | 9.56x | 2.9% | 14TCr | |
| -125.81x | 17.46x | 95.99x | -.--% | 11TCr | |
| -503.2x | 35.72x | 146.72x | -.--% | 10TCr | |
| 16.05x | 2.89x | 11.16x | 5.02% | 9.4TCr | |
| 22.72x | 5.88x | 14.44x | 2.49% | 6.81TCr | |
| 14.79x | 2.15x | 9.15x | 5.27% | 4.83TCr | |
| 24.57x | 2.04x | 12.93x | 1.27% | 4.82TCr | |
| Average | -47.30x | 7.71x | 33.27x | 2.57% | 10.46TCr | |
| Weighted average by Cap. | -46.94x | 8.28x | 34.40x | 2.06% |
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
