← Deep analysesHome
mttssn research · Nordic Deep Dive
Veidekke (VEI.OL)
Industri · Bygg & anläggning (Veidekke) · LTM Q1 2026
Analysis date: 2026-06-15
Price at analysis: NOK 181.20
Method: borsdata_v1
Conviction: MEDIUM
HOLD
Conviction: MEDIUM
A leading Scandinavian construction and infrastructure contractor with a net-cash, negative-working-capital model (17% free-cash yield, high dividend). Returns on capital are undefined (IC ≈ 0 — asset-light), so value on earnings and dividend, not ROIC. Cyclical but cash-generative. HOLD.
Adj. ROIC
undefined
Net cash + negative WC → IC≈0; value on earnings
Economic Profit
+NOK 1,658M
+NOK 1.66B (IC≈0 — ROIC undefined)
FCF Yield
16.3%
17% FCF yield; high dividend
Price / Target
NOK 181 → NOK 175
-3% base; HOLD
Revenue (LTM)
NOK 43.8B
LTM; construction/infrastructure
EBIT Margin
4.7%
≈5% EBIT — low
EV / IC
-29.68×
Enterprise value / invested capital
Net Debt
net cash NOK 4.4B
net cash
Thesis

Veidekke is a major Scandinavian (Norway/Sweden/Denmark) construction and infrastructure contractor with a deliberately asset-light, low-risk project model. Like most contractors it runs negative working capital and net cash, so invested capital is near-zero and ROIC is undefined — value is in the earnings stream and the high dividend (a 17% free-cash yield), not a return-on-capital metric.

The business is low-margin (≈5% EBIT) and cyclical (residential/infrastructure construction), but the net-cash balance sheet, disciplined project selection and high cash conversion make it a dividend-and-earnings story through the cycle.

Valuation · reverse-DCF & scenarios

The reverse-DCF is not meaningful (IC ≈ 0). The right frame is a modest earnings multiple plus the high dividend, with project execution and the Scandinavian construction cycle as the swing factors.

Base NOK 175 (flat) on the dividend and steady order book; bull NOK 210 (construction-cycle recovery + margin improvement); bear NOK 130 (a construction downturn or project losses).

Reverse-DCF panel unavailable: non-positive ic.

Scenario24m targetUpsideProb.Driver
BullNOK 210+16%30%Construction-cycle recovery + margin improvement
BaseNOK 175-3%45%Dividend + steady order book; cyclical
BearNOK 130-28%25%Construction downturn / project losses
Prob-weightedNOK 174-4%100%Scenario-weighted expected value
Key drivers

1. Net-cash, negative-WC model

An asset-light contractor model with net cash and high cash conversion — funds a high dividend.

2. High dividend / 17% FCF yield

The core total-return engine while you ride the cycle.

3. Disciplined project selection

A low-risk project model limits large fixed-price losses.

4. Scandinavian infrastructure

Public infrastructure and housing demand underpin the order book.

5. Scale/leadership

Leading Scandinavian positions provide tendering and procurement advantages.

Key risks
Conclusion

Veidekke is a net-cash, cash-generative Scandinavian contractor best valued on earnings and its high dividend rather than ROIC (which is undefined on a near-zero capital base). HOLD, medium conviction; base target NOK 175 (flat).

A construction-cycle recovery plus margin improvement is the upside; cyclicality and project risk are the principal cautions.

Footnote evidence & sources

Every adjustment traces to the cited note/page in the source filing — click to open it there. Source reports archived locally.

NOPAT adjustments: Not available from structured data

Company add-backs we reject: Not available without footnote extraction

Pages read — FY: — · Q: —  

Analysis history

How the mttssn view has evolved — each prior dated note is preserved.