Valuation Veidekke ASA London S.E.

Stocks

Market Closed - London S.E. 18:20:00 18/09/2026 +04			5-day change	1st Jan Change
211.25 ^NOK	-0.94%		+3.05%	+18.55%

09-11	Odin Norge rose 8.81 percent in August, increased holdings in Vend Marketplaces and Norsk Hydro	FW
09-11	Veidekke Wins NOK173 Million Deal for Jarlsø Residential Development in Norway	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	17,705	13,043	13,779	19,221	24,156	28,924	-	-
Change	-	-26.33%	5.64%	39.49%	25.68%	19.74%	-	-
Enterprise Value (EV) ¹	13,996	10,207	11,003	19,221	21,836	24,432	24,351	24,305
Change	-	-27.07%	7.8%	74.68%	13.61%	11.89%	-0.33%	-0.19%
P/E	18.6x	12x	12.9x	15.3x	15.5x	17.1x	16.7x	16.1x
PBR	6.24x	4.36x	-	5.81x	6.55x	7.72x	7.45x	7.21x
PEG	-	0.9x	-5.22x	0.9x	0.7x	2.03x	7.31x	4.19x
Capitalization / Revenue	0.47x	0.34x	0.32x	0.46x	0.56x	0.62x	0.59x	0.57x
EV / Revenue	0.37x	0.26x	0.26x	0.46x	0.51x	0.52x	0.5x	0.48x
EV / EBITDA	6.13x	4.17x	4.48x	7.09x	6.99x	7.49x	7.39x	7.18x
EV / EBIT	10.3x	6.77x	7.81x	12x	10.8x	11.2x	11.1x	10.7x
EV / FCF	8.13x	10.4x	12x	10.1x	6.64x	7.47x	9.99x	9.94x
FCF Yield	12.3%	9.6%	8.36%	9.93%	15.1%	13.4%	10%	10.1%
Dividend per Share ²	7	7.75	7.9	9	11.25	11.75	12.25	12.75
Rate of return	5.29%	8.01%	7.73%	6.33%	6.3%	5.5%	5.74%	5.97%
EPS ²	7.1	8.1	7.9	9.3	11.5	12.47	12.76	13.24
Distribution rate	98.6%	95.7%	100%	96.8%	97.8%	94.2%	96%	96.3%
Net sales ¹	37,592	38,658	43,146	41,403	43,143	46,602	48,744	50,496
EBITDA ¹	2,282	2,446	2,454	2,712	3,126	3,260	3,294	3,385
EBIT ¹	1,364	1,508	1,409	1,605	2,021	2,174	2,186	2,261
Net income ¹	1,100	1,226	1,069	1,261	1,553	1,683	1,722	1,788
Net Debt ¹	-3,709	-2,836	-2,776	-	-2,320	-4,492	-4,572	-4,618
Reference price ²	132.40	96.80	102.20	142.20	178.60	213.50	213.50	213.50
Nbr of stocks (in thousands)	133,726	134,746	134,825	135,166	135,251	135,475	-	-
Announcement Date	09/02/22	08/02/23	08/02/24	13/02/25	12/02/26	-	-	-

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.($)
QUANTA SERVICES, INC.	55.04x	2.54x	24.23x	0.07%	95.73B
VINCI	12.19x	1.05x	5.73x	4.79%	70.41B
COMFORT SYSTEMS USA, INC.	34x	4.27x	23.21x	0.2%	58.02B
LARSEN & TOUBRO LIMITED	25.94x	2x	19.66x	1.18%	55.34B
FERROVIAL N.V.	50.17x	3.99x	25.34x	1.89%	39.47B
HOCHTIEF AG	27.1x	0.68x	11.21x	2.28%	34.12B
EMCOR GROUP, INC.	22.9x	1.56x	14.41x	0.2%	33.09B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.74x	0.43x	6.87x	2.76%	29.68B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.94x	0.31x	5.78x	5.95%	26.39B
Average	28.22x	1.87x	15.16x	2.15%	49.14B
Weighted average by Cap.	31.60x	2.10x	16.67x	1.85%