Valuation Austevoll Seafood ASA

Stocks

Market Closed - Oslo Bors 11:45:00 2026-10-27 EDT			5-day change	1st Jan Change
82.40 ^NOK	-0.36%		-0.60%	-15.49%

10-27	Norne Securities cuts its price target for Austevoll Seafood to 90 Norwegian kroner (100), reiterates hold	FW
10-27	Pareto Securities raises target price for Austevoll Seafood to 92 Norwegian kroner (89), reiterates hold	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,474	17,851	14,965	19,738	19,678	16,630	-	-
Change	-	-16.87%	-16.17%	31.89%	-0.31%	-15.49%	-	-
Enterprise Value (EV) ¹	25,493	24,842	23,399	29,940	30,384	27,359	24,657	23,253
Change	-	-2.55%	-5.81%	27.95%	1.48%	-9.96%	-9.88%	-5.69%
P/E	11.2x	7.27x	51.1x	7.19x	44.3x	18x	8.02x	6.61x
PBR	1.61x	1.17x	1.01x	1.16x	1.23x	1.11x	1.04x	1x
PEG	-	0.3x	-0.6x	0x	-0.5x	0x	0x	0.3x
Capitalization / Revenue	0.81x	0.57x	0.44x	0.56x	0.5x	0.44x	0.39x	0.37x
EV / Revenue	0.96x	0.8x	0.69x	0.85x	0.77x	0.72x	0.58x	0.52x
EV / EBITDA	5.3x	4.3x	4.44x	4.1x	5.75x	4.77x	3.32x	2.92x
EV / EBIT	7.92x	6.13x	6.45x	5.71x	10.1x	8.09x	5.1x	4.26x
EV / FCF	8.77x	16.3x	13.9x	9.71x	10x	8.9x	8.21x	6.81x
FCF Yield	11.4%	6.12%	7.18%	10.3%	9.95%	11.2%	12.2%	14.7%
Dividend per Share ²	4.5	4.5	4.5	6.5	6.5	6.5	6.755	7.364
Rate of return	4.23%	5.09%	6.07%	6.65%	6.67%	7.89%	8.2%	8.94%
EPS ²	9.47	12.16	1.45	13.6	2.2	4.573	10.28	12.47
Distribution rate	47.5%	37%	310%	47.8%	295%	142%	65.7%	59.1%
Net sales ¹	26,633	31,150	33,774	35,377	39,320	38,088	42,281	44,442
EBITDA ¹	4,810	5,782	5,269	7,311	5,288	5,737	7,422	7,974
EBIT ¹	3,218	4,051	3,626	5,246	3,007	3,383	4,835	5,464
Net income ¹	1,911	2,454	292	2,745	449	926.9	2,082	2,538
Net Debt ¹	4,019	6,991	8,434	10,202	10,706	10,728	8,026	6,623
Reference price ²	106.40	88.45	74.15	97.80	97.50	82.40	82.40	82.40
Nbr of stocks (in thousands)	201,824	201,824	201,824	201,824	201,824	201,824	-	-
Announcement Date	2/17/22	2/21/23	2/28/24	2/28/25	2/24/26	-	-	-

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.($)
AUSTEVOLL SEAFOOD ASA	16.98x	0.72x	4.69x	7.86%	1.78B
NESTLÉ S.A.	21.87x	2.95x	14.52x	3.75%	258B
MONDELEZ INTERNATIONAL, INC.	19.59x	2.51x	14.96x	3.27%	79.58B
DANONE	16.65x	1.73x	9.81x	3.77%	44.17B
ARCHER-DANIELS-MIDLAND COMPANY	14.61x	0.52x	9.38x	2.64%	37.69B
THE HERSHEY COMPANY	20.39x	3.11x	12.64x	3.43%	33.05B
AJINOMOTO CO., INC.	34.32x	2.97x	17.34x	1.08%	30.9B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	26.31x	5.55x	17.69x	3.18%	29.65B
KRAFT HEINZ	-8.72x	1.88x	9.4x	6.49%	28.53B
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	17.82x	1.71x	12.08x	4.78%	27.4B
Average	17.98x	2.36x	12.25x	4.03%	57.11B
Weighted average by Cap.	19.75x	2.66x	13.68x	3.62%