Valuation Austevoll Seafood ASA

Stocks

Market Closed - Oslo Bors 11:45:00 2026-10-28 EDT			5-day change	1st Jan Change
82.10 ^NOK	-0.36%		-2.03%	-15.79%

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	16,570	-	-
Change	-	-16.87%	-16.17%	31.89%	-0.31%	-15.79%	-	-
Enterprise Value (EV) ¹	25,493	24,842	23,399	29,940	30,384	27,298	24,596	23,192
Change	-	-2.55%	-5.81%	27.95%	1.48%	-10.16%	-9.9%	-5.71%
P/E	11.2x	7.27x	51.1x	7.19x	44.3x	18x	7.99x	6.59x
PBR	1.61x	1.17x	1.01x	1.16x	1.23x	1.1x	1.03x	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	4.76x	3.31x	2.91x
EV / EBIT	7.92x	6.13x	6.45x	5.71x	10.1x	8.07x	5.09x	4.24x
EV / FCF	8.77x	16.3x	13.9x	9.71x	10x	8.88x	8.19x	6.8x
FCF Yield	11.4%	6.12%	7.18%	10.3%	9.95%	11.3%	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%	7.92%	8.23%	8.97%
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	82.10	82.10	82.10
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	18.02x	0.72x	4.77x	7.89%	1.78B
NESTLÉ S.A.	21.75x	2.94x	14.46x	3.77%	258B
MONDELEZ INTERNATIONAL, INC.	19.4x	2.49x	14.84x	3.3%	79.58B
DANONE	16.55x	1.72x	9.76x	3.79%	44.17B
ARCHER-DANIELS-MIDLAND COMPANY	14.46x	0.52x	9.3x	2.67%	37.69B
THE HERSHEY COMPANY	19.94x	3.05x	12.39x	3.51%	33.05B
AJINOMOTO CO., INC.	34.98x	3.03x	17.65x	1.06%	30.9B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	26.02x	5.48x	17.46x	3.22%	29.65B
KRAFT HEINZ	-8.48x	1.85x	9.24x	6.67%	28.53B
INNER MONGOLIA YILI INDUSTRIAL GROUP CO., LTD.	18x	1.72x	12.18x	4.74%	27.4B
Average	18.06x	2.35x	12.20x	4.06%	57.11B
Weighted average by Cap.	19.67x	2.64x	13.62x	3.65%