|
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 168.00 NOK | +2.31% |
|
+4.22% | +6.46% |
| 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 |
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 | 18,298 | - | - |
| Change | - | -31.06% | 13.82% | 10.19% | 11.2% | 4.07% | - | - |
| Enterprise Value (EV) 1 | 18,459 | 13,689 | 15,312 | 17,195 | 18,559 | 18,091 | 17,732 | 17,385 |
| Change | - | -25.84% | 11.86% | 12.3% | 7.93% | -2.52% | -1.99% | -1.96% |
| P/E | 24.5x | 15.1x | 18.1x | 20.6x | 20.4x | 14.9x | 13.6x | 12.5x |
| PBR | 5.18x | 3.38x | 3.46x | 3.59x | 3.94x | 4.32x | 3.98x | 3.72x |
| PEG | - | 1.2x | -3.19x | -5.45x | 1.6x | 0.3x | 1.44x | 1.39x |
| Capitalization / Revenue | 0.44x | 0.39x | 0.41x | 0.46x | 0.47x | 0.44x | 0.42x | 0.39x |
| EV / Revenue | 0.45x | 0.42x | 0.44x | 0.5x | 0.5x | 0.44x | 0.4x | 0.37x |
| EV / EBITDA | 11.1x | 7.56x | 7.93x | 9.01x | 8.61x | 7.67x | 6.54x | 5.98x |
| EV / EBIT | 17.6x | 11.4x | 12.3x | 14.2x | 13.4x | 11.4x | 9.4x | 8.55x |
| EV / FCF | 22.4x | 19.3x | 9.83x | 10.7x | 23.6x | 9.01x | 9.69x | 8.83x |
| FCF Yield | 4.46% | 5.18% | 10.2% | 9.34% | 4.24% | 11.1% | 10.3% | 11.3% |
| 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% | 4.97% | 5.93% | 6.39% |
| 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 | 164.20 | 164.20 | 164.20 |
| 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
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 14.9x | 0.44x | 7.67x | 4.97% | 1.91B | |
| 21.16x | 3.48x | 12.12x | 3.16% | 202B | |
| -93.89x | 14.84x | 85.94x | -.--% | 92.91B | |
| 10.88x | 1.2x | 6.29x | 4.42% | 89.95B | |
| 14.62x | 2.66x | 10.06x | 5.62% | 84.7B | |
| 20.17x | 5.27x | 12.97x | 2.84% | 59.85B | |
| 13.61x | 1.98x | 8.38x | 5.73% | 43.77B | |
| 17.31x | 2.21x | 10.6x | 5.02% | 35.71B | |
| 18.74x | 1.51x | 9.48x | 1.58% | 34.75B | |
| 19.59x | 1.45x | 9.18x | 1.01% | 34.43B | |
| Average | 5.71x | 3.50x | 17.27x | 3.44% | 67.98B | |
| Weighted average by Cap. | 2.26x | 4.41x | 20.64x | 3.25% |
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
