Valuation Sats ASA

Stocks

Market Closed - Oslo Bors Other stock markets 18:45:00 29/06/2026 +04			5-day change	1st Jan Change
43.20 ^NOK	+1.17%		+3.97%	+6.40%

03:47pm	Norway's Sats Finalizes NOK200 Million Share Buyback	MT
05-26	Sats ASA (OB:SATS) commences an Equity Buyback Plan for 20,369,458 shares, representing 10% of its issued share capital, under the authorization approved on May 5, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	3,615	1,787	3,093	5,418	8,078	8,398	-	-
Change	-	-50.57%	73.11%	75.16%	49.09%	3.96%	-	-
Enterprise Value (EV) ¹	9,889	3,431	4,532	6,487	14,231	13,929	13,922	13,802
Change	-	-65.31%	32.1%	43.13%	119.37%	-2.12%	-0.05%	-0.86%
P/E	-7.99x	-7.07x	13.8x	16.7x	17.4x	15.1x	12.7x	10.8x
PBR	7.49x	2.02x	3.02x	4.05x	5.67x	5.42x	4.62x	4.06x
PEG	-	0.1x	-0x	0.4x	0.4x	0.7x	0.7x	0.6x
Capitalization / Revenue	1.11x	0.44x	0.65x	1.07x	1.47x	1.46x	1.37x	1.28x
EV / Revenue	3.05x	0.84x	0.96x	1.28x	2.58x	2.42x	2.26x	2.11x
EV / EBITDA	12.1x	2.89x	2.54x	3.34x	6.75x	6.19x	5.79x	5.34x
EV / EBIT	-44.1x	52x	7.47x	8.72x	16x	13.7x	12.3x	10.8x
EV / FCF	14.5x	4.15x	2.85x	3.89x	8.03x	7.52x	7.29x	6.66x
FCF Yield	6.88%	24.1%	35.1%	25.7%	12.5%	13.3%	13.7%	15%
Dividend per Share ²	-	-	-	-	1.3	1.79	2.18	2.762
Rate of return	-	-	-	-	3.2%	4.19%	5.11%	6.47%
EPS ²	-2.64	-1.25	1.1	1.59	2.34	2.836	3.366	3.97
Distribution rate	-	-	-	-	55.6%	63.1%	64.8%	69.6%
Net sales ¹	3,247	4,082	4,734	5,064	5,509	5,749	6,147	6,542
EBITDA ¹	818	1,186	1,784	1,942	2,109	2,250	2,406	2,584
EBIT ¹	-224	66	607	744	892	1,018	1,135	1,281
Net income ¹	-452	-246	224	326	474	563.9	669	788.9
Net Debt ¹	6,274	1,644	1,439	1,069	6,153	5,531	5,524	5,403
Reference price ²	21.10	8.84	15.16	26.50	40.60	42.70	42.70	42.70
Nbr of stocks (in thousands)	171,335	202,136	204,044	204,460	198,968	196,680	-	-
Announcement Date	11/02/22	14/02/23	13/02/24	12/02/25	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.($)
SATS ASA	15.05x	2.42x	6.19x	4.19%	846M
LIFE TIME GROUP HOLDINGS, INC.	27.12x	3.14x	11.21x	-.--%	9.13B
PLANET FITNESS, INC.	18.25x	4.39x	10.65x	-.--%	4.17B
ONESPAWORLD HOLDINGS LIMITED	31.45x	2.84x	21.46x	0.71%	2.86B
BASIC-FIT N.V.	29.49x	3.06x	6.72x	-.--%	2.41B
SMARTFIT ESCOLA DE GINÁSTICA E DANÇA S.A.	13.41x	2.64x	5.4x	3.42%	2.32B
LEEJAM SPORTS COMPANY	15.07x	3.76x	8.19x	4.16%	1.1B
CURVES HOLDINGS CO., LTD.	16.88x	1.86x	7.95x	3.28%	521M
THE GYM GROUP PLC	51.16x	3.04x	7.68x	-.--%	500M
Average	24.21x	3.02x	9.49x	1.75%	2.65B
Weighted average by Cap.	24.29x	3.24x	10.86x	0.83%