As of 2025-05-22, the Intrinsic Value of Scatec ASA (SCATC.OL) is 127.56 NOK. This SCATC.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 86.50 NOK, the upside of Scatec ASA is 47.50%.
The range of the Intrinsic Value is 53.73 - 296.38 NOK
Based on its market price of 86.50 NOK and our intrinsic valuation, Scatec ASA (SCATC.OL) is undervalued by 47.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 53.73 - 296.38 | 127.56 | 47.5% |
| DCF (Growth 10y) | 113.13 - 457.35 | 217.45 | 151.4% |
| DCF (EBITDA 5y) | 327.43 - 592.82 | 435.25 | 403.2% |
| DCF (EBITDA 10y) | 324.77 - 757.41 | 491.52 | 468.2% |
| Fair Value | 68.78 - 68.78 | 68.78 | -20.49% |
| P/E | 153.26 - 239.62 | 204.13 | 136.0% |
| EV/EBITDA | 33.24 - 346.27 | 149.40 | 72.7% |
| EPV | (105.94) - (73.42) | (89.68) | -203.7% |
| DDM - Stable | 99.51 - 207.79 | 153.65 | 77.6% |
| DDM - Multi | 112.92 - 188.42 | 141.63 | 63.7% |
| Market Cap (mil) | 13,746.58 |
| Beta | 0.87 |
| Outstanding shares (mil) | 158.92 |
| Enterprise Value (mil) | 35,991.58 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.32% |
| Cost of Debt | 14.15% |
| WACC | 10.35% |