As of 2025-05-22, the Intrinsic Value of Sats ASA (SATS.OL) is 40.48 NOK. This SATS.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 35.60 NOK, the upside of Sats ASA is 13.70%.
The range of the Intrinsic Value is 26.29 - 65.32 NOK
Based on its market price of 35.60 NOK and our intrinsic valuation, Sats ASA (SATS.OL) is undervalued by 13.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 26.29 - 65.32 | 40.48 | 13.7% |
| DCF (Growth 10y) | 39.47 - 85.88 | 56.40 | 58.4% |
| DCF (EBITDA 5y) | 16.24 - 23.45 | 18.97 | -46.7% |
| DCF (EBITDA 10y) | 28.98 - 40.74 | 33.80 | -5.1% |
| Fair Value | 7.96 - 7.96 | 7.96 | -77.63% |
| P/E | 21.83 - 36.06 | 28.81 | -19.1% |
| EV/EBITDA | 12.20 - 43.85 | 27.87 | -21.7% |
| EPV | 184.99 - 256.79 | 220.89 | 520.5% |
| DDM - Stable | 14.41 - 30.07 | 22.24 | -37.5% |
| DDM - Multi | 19.06 - 31.89 | 23.95 | -32.7% |
| Market Cap (mil) | 7,286.96 |
| Beta | 0.34 |
| Outstanding shares (mil) | 204.69 |
| Enterprise Value (mil) | 13,404.96 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.25% |
| Cost of Debt | 5.84% |
| WACC | 5.93% |