|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 160.00 NOK | -0.74% |
|
-6.98% | +1.39% |
| 07-07 | Arctic raises Atea price target to 190 Norwegian kroner (170), reiterates buy | FW |
| 07-06 | Danske Bank raises its target price for Atea to 175 Norwegian kroner (170), reiterates hold - 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 | 17,829 | - | - |
| Change | - | -31.06% | 13.82% | 10.19% | 11.2% | 1.4% | - | - |
| Enterprise Value (EV) 1 | 18,459 | 13,689 | 15,312 | 17,195 | 18,559 | 17,515 | 17,296 | 17,024 |
| Change | - | -25.84% | 11.86% | 12.3% | 7.93% | -5.62% | -1.25% | -1.57% |
| P/E | 24.5x | 15.1x | 18.1x | 20.6x | 20.4x | 14.4x | 13.8x | 12.7x |
| PBR | 5.18x | 3.38x | 3.46x | 3.59x | 3.94x | 3.86x | 3.66x | 3.45x |
| PEG | - | 1.2x | -3.19x | -5.45x | 1.6x | 0.3x | 2.87x | 1.56x |
| 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 | 0.43x | 0.4x | 0.37x |
| EV / EBITDA | 11.1x | 7.56x | 7.93x | 9.01x | 8.61x | 7.19x | 6.44x | 5.94x |
| EV / EBIT | 17.6x | 11.4x | 12.3x | 14.2x | 13.4x | 10.9x | 9.37x | 8.62x |
| EV / FCF | 22.4x | 19.3x | 9.83x | 10.7x | 23.6x | 9.19x | 9.51x | 8.9x |
| FCF Yield | 4.46% | 5.18% | 10.2% | 9.34% | 4.24% | 10.9% | 10.5% | 11.2% |
| Dividend per Share 2 | 5.5 | 6.25 | 7 | 7 | 7.5 | 8.245 | 9.78 | 10.21 |
| Rate of return | 3.35% | 5.48% | 5.42% | 4.95% | 4.75% | 5.15% | 6.11% | 6.38% |
| EPS 2 | 6.7 | 7.57 | 7.14 | 6.87 | 7.73 | 11.07 | 11.61 | 12.55 |
| Distribution rate | 82.1% | 82.6% | 98% | 102% | 97% | 74.5% | 84.3% | 81.3% |
| Net sales 1 | 41,316 | 32,397 | 34,704 | 34,583 | 37,376 | 40,346 | 42,962 | 45,972 |
| EBITDA 1 | 1,660 | 1,811 | 1,932 | 1,908 | 2,156 | 2,437 | 2,685 | 2,865 |
| EBIT 1 | 1,046 | 1,196 | 1,244 | 1,211 | 1,385 | 1,605 | 1,845 | 1,975 |
| Net income 1 | 763 | 851 | 800 | 775 | 878 | 1,238 | 1,295 | 1,399 |
| Net Debt 1 | 169 | 1,081 | 961 | 1,382 | 975 | -314.5 | -533.5 | -805 |
| Reference price 2 | 164.00 | 114.00 | 129.20 | 141.40 | 157.80 | 160.00 | 160.00 | 160.00 |
| Nbr of stocks (in thousands) | 111,522 | 110,598 | 111,076 | 111,833 | 111,430 | 111,433 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 14.56x | 0.44x | 7.24x | 5.11% | 1.85B | |
| 28.63x | 4.59x | 16.02x | 2.29% | 278B | |
| -93.69x | 14.81x | 85.75x | -.--% | 92.71B | |
| 10.33x | 1.13x | 5.95x | 4.67% | 85.1B | |
| 13.3x | 2.44x | 9.21x | 6.06% | 77.69B | |
| 18.69x | 4.94x | 12.19x | 3.04% | 56.06B | |
| 13.65x | 1.99x | 8.33x | 5.71% | 44.55B | |
| 19.35x | 1.55x | 9.76x | 1.48% | 36.24B | |
| 20.32x | 1.5x | 9.55x | 0.97% | 35.83B | |
| 15.67x | 2x | 9.31x | 5.52% | 32.61B | |
| Average | 6.08x | 3.54x | 17.33x | 3.48% | 74.02B | |
| Weighted average by Cap. | 6.48x | 4.69x | 21.19x | 2.98% |
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
Choose MarketScreener Select your edition
All financial news and data tailored to specific country editions
