Valuation Scatec ASA

Stocks

Market Closed - Oslo Bors Other stock markets 08:15:00 23/07/2026 pm IST			5-day change	1st Jan Change
96.90 ^NOK	0.00%		-1.02%	-8.76%

03/07	SB1 upgrades Scatec to buy, attractive valuation	FW
03/07	SB1 Markets upgrades Scatec to buy (neutral), reiterates price target of 120 Norwegian kroner	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	15,489	-	-
Change	-	-48.56%	4.62%	-3.16%	33.49%	-8.22%	-	-
Enterprise Value (EV) ¹	39,204	32,056	36,339	37,282	42,540	44,384	53,634	55,517
Change	-	-18.23%	13.36%	2.59%	14.1%	4.33%	20.84%	3.51%
P/E	62.9x	-9.36x	20.8x	9.65x	16.2x	34.8x	11.6x	8.51x
PBR	2.62x	1.51x	1.5x	1.19x	1.67x	1.41x	1.21x	1.04x
PEG	-	0x	-0x	0x	-0.8x	-0.6x	0x	0.2x
Capitalization / Revenue	6.38x	3.33x	2.77x	1.92x	3.22x	2.83x	1.92x	1.36x
EV / Revenue	10.3x	8.55x	7.7x	5.67x	8.12x	8.1x	6.66x	4.88x
EV / EBITDA	13.5x	12.5x	10.2x	6.88x	10.6x	10.5x	8.99x	7.32x
EV / EBIT	19.5x	44.3x	13.8x	9.03x	15x	15.5x	12.4x	9.4x
EV / FCF	3.86x	-26.1x	-7.32x	-266x	-11.9x	-14.9x	-5.05x	34.1x
FCF Yield	25.9%	-3.84%	-13.7%	-0.38%	-8.39%	-6.71%	-19.8%	2.93%
Dividend per Share ²	2.54	1.94	-	-	-	0.01	0.004	0.005
Rate of return	1.66%	2.47%	-	-	-	0.01%	0%	0.01%
EPS ²	2.43	-8.4	3.95	8.24	6.54	2.782	8.378	11.39
Distribution rate	105%	-23.1%	-	-	-	0.36%	0.05%	0.04%
Net sales ¹	3,803	3,751	4,721	6,574	5,238	5,477	8,050	11,382
EBITDA ¹	2,903	2,555	3,567	5,421	4,013	4,236	5,969	7,581
EBIT ¹	2,012	723	2,625	4,127	2,845	2,864	4,315	5,907
Net income ¹	388	-1,334	628	1,309	1,045	505.6	1,334	1,814
Net Debt ¹	14,949	19,578	23,284	24,639	25,663	28,894	38,145	40,028
Reference price ²	152.75	78.60	82.15	79.50	106.20	96.90	96.90	96.90
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 (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SCATEC ASA	34.83x	8.1x	10.48x	0.01%	161.35Cr
HUANENG LANCANG RIVER HYDROPOWER INC.	21.41x	9.88x	13.85x	2.33%	2.81TCr
ADANI GREEN ENERGY LIMITED	66.02x	20.56x	23.94x	-.--%	2.51TCr
EDP RENEWABLES, S.A.	32.51x	8.28x	10.71x	1.21%	1.7TCr
ENGIE BRASIL ENERGIA S.A.	10.46x	5.68x	9.28x	4.12%	847.36Cr
CLEARWAY ENERGY, INC.	-35.5x	7.36x	8.89x	5.58%	408.09Cr
Average	21.62x	9.98x	12.86x	2.21%	1.41TCr
Weighted average by Cap.	33.33x	12.16x	15.46x	1.71%