Valuation Scatec ASA

Stocks

Market Closed - Oslo Bors 08:15:00 16/10/2026 pm IST			5-day change	1st Jan Change
102.00 ^NOK	+1.59%		-1.92%	-3.95%

15/09	Alfred Berg Nordic High Yield rose 0.63 percent in August, participated in new issues from B2 Impact and Ocean Yield	FW
15/09	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	16,305	-	-
Change	-	-48.56%	4.62%	-3.16%	33.49%	-3.39%	-	-
Enterprise Value (EV) ¹	39,204	32,056	36,339	37,282	42,540	44,842	54,464	58,132
Change	-	-18.23%	13.36%	2.59%	14.1%	5.41%	21.46%	6.73%
P/E	62.9x	-9.36x	20.8x	9.65x	16.2x	29.5x	12.8x	9.24x
PBR	2.62x	1.51x	1.5x	1.19x	1.67x	1.57x	1.38x	1.22x
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	2.04x	1.56x
EV / Revenue	10.3x	8.55x	7.7x	5.67x	8.12x	8.07x	6.82x	5.57x
EV / EBITDA	13.5x	12.5x	10.2x	6.88x	10.6x	10.8x	8.77x	7.45x
EV / EBIT	19.5x	44.3x	13.8x	9.03x	15x	17x	13.1x	11x
EV / FCF	3.86x	-26.1x	-7.32x	-266x	-11.9x	-9.29x	-4.3x	-22.3x
FCF Yield	25.9%	-3.84%	-13.7%	-0.38%	-8.39%	-10.8%	-23.3%	-4.49%
Dividend per Share ²	2.54	1.94	-	-	-	0.09	0.5293	0.9624
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	7.988	11.04
Distribution rate	105%	-23.1%	-	-	-	2.6%	6.63%	8.72%
Net sales ¹	3,803	3,751	4,721	6,574	5,238	5,553	7,983	10,437
EBITDA ¹	2,903	2,555	3,567	5,421	4,013	4,155	6,212	7,802
EBIT ¹	2,012	723	2,625	4,127	2,845	2,637	4,167	5,279
Net income ¹	388	-1,334	628	1,309	1,045	1,296	1,760	1,829
Net Debt ¹	14,949	19,578	23,284	24,639	25,663	28,538	38,160	41,827
Reference price ²	152.75	78.60	82.15	79.50	106.20	102.00	102.00	102.00
Nbr of stocks (in thousands)	1,58,792	1,58,756	1,58,917	1,59,028	1,58,917	1,59,849	-	-
Announcement Date	03/02/22	03/02/23	26/01/24	31/01/25	30/01/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
SCATEC ASA	29.02x	8.03x	10.73x	0.09%	172.68Cr
ADANI POWER LIMITED	29.27x	6.94x	18.87x	-.--%	3.98TCr
NTPC LTD	13.69x	2.71x	10.07x	3.04%	3.22TCr
CGN POWER CO., LTD.	13.4x	6.3x	13.26x	3.28%	3.17TCr
HUANENG LANCANG RIVER HYDROPOWER INC.	22.15x	10.91x	15.72x	2.04%	2.87TCr
CHINA NATIONAL NUCLEAR POWER CO., LTD.	23.19x	7.73x	12.61x	1.66%	2.82TCr
ADANI GREEN ENERGY LIMITED	77.03x	18.73x	22.06x	-.--%	2.26TCr
SDIC POWER HOLDINGS CO., LTD	17.1x	4.99x	9.88x	3.25%	1.91TCr
Average	28.11x	8.29x	14.15x	1.67%	2.55TCr
Weighted average by Cap.	26.65x	7.97x	14.74x	1.81%