Valuation Scatec ASA Börse Stuttgart

Stocks

Real-time Estimate Tradegate 13:29:28 25/09/2026 +04			5-day change	1st Jan Change
9.028 ^EUR	-0.35%		-0.06%	+1.34%

09-15	Alfred Berg Nordic High Yield rose 0.63 percent in August, participated in new issues from B2 Impact and Ocean Yield	FW
09-15	Alfred Berg Income rose 0.36 percent in August, participated in new issues from Arva, B2 Impact and Scatec	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	24,255	12,478	13,055	12,643	16,877	15,673	-	-
Change	-	-48.56%	4.62%	-3.16%	33.49%	-7.13%	-	-
Enterprise Value (EV) ¹	39,204	32,056	36,339	37,282	42,540	45,439	55,545	58,034
Change	-	-18.23%	13.36%	2.59%	14.1%	6.82%	22.24%	4.48%
P/E	62.9x	-9.36x	20.8x	9.65x	16.2x	28.3x	13.3x	9.01x
PBR	2.62x	1.51x	1.5x	1.19x	1.67x	1.51x	1.32x	1.14x
PEG	-	0x	-0x	0x	-0.8x	-0.6x	0x	0.2x
Capitalization / Revenue	6.38x	3.33x	2.77x	1.92x	3.22x	2.84x	1.97x	1.51x
EV / Revenue	10.3x	8.55x	7.7x	5.67x	8.12x	8.22x	6.96x	5.6x
EV / EBITDA	13.5x	12.5x	10.2x	6.88x	10.6x	10.9x	9.07x	7.34x
EV / EBIT	19.5x	44.3x	13.8x	9.03x	15x	17x	13.4x	10.7x
EV / FCF	3.86x	-26.1x	-7.32x	-266x	-11.9x	-9.12x	-4.26x	-77.1x
FCF Yield	25.9%	-3.84%	-13.7%	-0.38%	-8.39%	-11%	-23.5%	-1.3%
Dividend per Share ²	2.54	1.94	-	-	-	0.09	0.53	0.962
Rate of return	1.66%	2.47%	-	-	-	0.09%	0.54%	0.98%
EPS ²	2.43	-8.4	3.95	8.24	6.54	3.46	7.348	10.88
Distribution rate	105%	-23.1%	-	-	-	2.6%	7.21%	8.84%
Net sales ¹	3,803	3,751	4,721	6,574	5,238	5,527	7,976	10,366
EBITDA ¹	2,903	2,555	3,567	5,421	4,013	4,169	6,121	7,909
EBIT ¹	2,012	723	2,625	4,127	2,845	2,667	4,149	5,439
Net income ¹	388	-1,334	628	1,309	1,045	137.3	1,342	2,116
Net Debt ¹	14,949	19,578	23,284	24,639	25,663	29,766	39,872	42,361
Reference price ²	152.75	78.60	82.15	79.50	106.20	98.05	98.05	98.05
Nbr of stocks (in thousands)	158,792	158,756	158,917	159,028	158,917	159,849	-	-
Announcement Date	03/02/22	03/02/23	26/01/24	31/01/25	30/01/26	-	-	-

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.($)
HUANENG LANCANG RIVER HYDROPOWER INC.	20.8x	10.48x	15.11x	2.17%	27.05B
ADANI GREEN ENERGY LIMITED	73.63x	18.44x	21.91x	-.--%	21.97B
EDP RENEWABLES, S.A.	27.22x	7.73x	9.87x	1.39%	15.54B
ENGIE BRASIL ENERGIA S.A.	12.31x	5.48x	8.97x	3.03%	7.91B
NORTHLAND POWER INC.	28.13x	4.91x	8.48x	3.26%	4.08B
Average	32.42x	9.41x	12.87x	1.97%	15.31B
Weighted average by Cap.	36.78x	11.39x	15.01x	1.54%