|
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 171.60 NOK | +0.35% |
|
-1.15% | +8.75% |
| 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 | 19,056 | - | - |
| Change | - | -31.06% | 13.82% | 10.19% | 11.2% | 8.38% | - | - |
| Enterprise Value (EV) 1 | 18,459 | 13,689 | 15,312 | 17,195 | 18,559 | 18,849 | 18,490 | 18,143 |
| Change | - | -25.84% | 11.86% | 12.3% | 7.93% | 1.57% | -1.91% | -1.88% |
| P/E | 24.5x | 15.1x | 18.1x | 20.6x | 20.4x | 15.5x | 14.2x | 13x |
| PBR | 5.18x | 3.38x | 3.46x | 3.59x | 3.94x | 4.5x | 4.14x | 3.88x |
| PEG | - | 1.2x | -3.19x | -5.45x | 1.6x | 0.4x | 1.5x | 1.45x |
| Capitalization / Revenue | 0.44x | 0.39x | 0.41x | 0.46x | 0.47x | 0.46x | 0.43x | 0.41x |
| EV / Revenue | 0.45x | 0.42x | 0.44x | 0.5x | 0.5x | 0.45x | 0.42x | 0.39x |
| EV / EBITDA | 11.1x | 7.56x | 7.93x | 9.01x | 8.61x | 7.99x | 6.82x | 6.24x |
| EV / EBIT | 17.6x | 11.4x | 12.3x | 14.2x | 13.4x | 11.9x | 9.8x | 8.93x |
| EV / FCF | 22.4x | 19.3x | 9.83x | 10.7x | 23.6x | 9.39x | 10.1x | 9.21x |
| FCF Yield | 4.46% | 5.18% | 10.2% | 9.34% | 4.24% | 10.7% | 9.9% | 10.9% |
| 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% | 4.77% | 5.69% | 6.13% |
| 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 | 171.00 | 171.00 | 171.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 15.51x | 0.45x | 7.99x | 4.77% | 1.99B | |
| 23.33x | 3.76x | 13.14x | 2.87% | 222B | |
| -111.05x | 17.66x | 101.96x | -.--% | 110B | |
| 12.61x | 1.39x | 7.32x | 3.81% | 104B | |
| 15.94x | 2.92x | 11.02x | 5.16% | 93.57B | |
| 21.19x | 5.51x | 13.53x | 2.7% | 63.41B | |
| 15.29x | 2.23x | 9.48x | 5.11% | 49.7B | |
| 20.51x | 1.51x | 9.56x | 0.93% | 38.71B | |
| 18.66x | 2.4x | 11.5x | 4.66% | 38.97B | |
| 19.39x | 1.58x | 9.66x | 1.51% | 37.83B | |
| Average | 5.14x | 3.94x | 19.52x | 3.15% | 75.98B | |
| Weighted average by Cap. | 0.23x | 5.09x | 24.25x | 2.93% |
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
