Valuation Atea ASA CBOE

Stocks

Real-time CBOE Other stock markets 12:22:04 12/08/2026 +04			5-day change	1st Jan Change
172.60 ^NOK	-0.40%		+172.18%	+172.18%

07-17	Danske Bank upgrades Atea to buy (hold), price target 180 Norwegian kroner - BN	FW
07-16	Atea ASA, Q2 2026 Earnings Call, Jul 15, 2026

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	19,346	-	-
Change	-	-31.06%	13.82%	10.19%	11.2%	10.02%	-	-
Enterprise Value (EV) ¹	18,459	13,689	15,312	17,195	18,559	19,139	18,780	18,433
Change	-	-25.84%	11.86%	12.3%	7.93%	3.13%	-1.88%	-1.85%
P/E	24.5x	15.1x	18.1x	20.6x	20.4x	15.8x	14.4x	13.2x
PBR	5.18x	3.38x	3.46x	3.59x	3.94x	4.57x	4.2x	3.94x
PEG	-	1.2x	-3.19x	-5.45x	1.6x	0.4x	1.52x	1.47x
Capitalization / Revenue	0.44x	0.39x	0.41x	0.46x	0.47x	0.47x	0.44x	0.41x
EV / Revenue	0.45x	0.42x	0.44x	0.5x	0.5x	0.46x	0.43x	0.39x
EV / EBITDA	11.1x	7.56x	7.93x	9.01x	8.61x	8.12x	6.92x	6.34x
EV / EBIT	17.6x	11.4x	12.3x	14.2x	13.4x	12.1x	9.96x	9.07x
EV / FCF	22.4x	19.3x	9.83x	10.7x	23.6x	9.53x	10.3x	9.36x
FCF Yield	4.46%	5.18%	10.2%	9.34%	4.24%	10.5%	9.74%	10.7%
Dividend per Share ²	5.5	6.25	7	7	7.5	8.162	9.734	10.49
Rate of return	3.35%	5.48%	5.42%	4.95%	4.75%	4.7%	5.61%	6.04%
EPS ²	6.7	7.57	7.14	6.87	7.73	11.02	12.06	13.15
Distribution rate	82.1%	82.6%	98%	102%	97%	74.1%	80.7%	79.8%
Net sales ¹	41,316	32,397	34,704	34,583	37,376	41,553	43,944	47,008
EBITDA ¹	1,660	1,811	1,932	1,908	2,156	2,358	2,712	2,908
EBIT ¹	1,046	1,196	1,244	1,211	1,385	1,580	1,886	2,033
Net income ¹	763	851	800	775	878	1,267	1,344	1,462
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	173.60	173.60	173.60
Nbr of stocks (in thousands)	111,522	110,598	111,076	111,833	111,430	111,440	-	-
Announcement Date	08/02/22	09/02/23	08/02/24	06/02/25	10/02/26	-	-	-

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.($)
IBM	23.66x	3.81x	13.3x	2.83%	225B
SNOWFLAKE INC.	-117.13x	18.65x	107.67x	-.--%	116B
ACCENTURE PLC	13.33x	1.47x	7.73x	3.61%	110B
TATA CONSULTANCY SERVICES LTD.	15.84x	2.9x	10.95x	5.19%	92.77B
RELX PLC	20.42x	5.36x	13.16x	2.79%	61.54B
INFOSYS LIMITED	15.59x	2.28x	9.68x	5.01%	50.56B
NEC CORPORATION	21.73x	1.58x	10.05x	0.87%	40.71B
FUJITSU LIMITED	20.98x	1.72x	10.51x	1.4%	40.51B
HCL TECHNOLOGIES LIMITED	18.6x	2.44x	11.46x	4.68%	38.74B
Average	3.67x	4.47x	21.61x	2.93%	86.14B
Weighted average by Cap.	-1.05x	5.31x	25.67x	2.86%