Valuation Austevoll Seafood ASA

Stocks

Market Closed - Oslo Bors 11:45:00 2026-10-30 EDT			5-day change	1st Jan Change
81.20 ^NOK	-0.25%		-1.81%	-16.72%

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	16,388	-	-
Change	-	-16.87%	-16.17%	31.89%	-0.31%	-16.72%	-	-
Enterprise Value (EV) ¹	25,493	24,842	23,399	29,940	30,384	27,311	24,414	23,163
Change	-	-2.55%	-5.81%	27.95%	1.48%	-10.11%	-10.61%	-5.12%
P/E	11.2x	7.27x	51.1x	7.19x	44.3x	18.8x	7.98x	6.46x
PBR	1.61x	1.17x	1.01x	1.16x	1.23x	1.09x	1.02x	0.99x
PEG	-	0.3x	-0.6x	0x	-0.5x	0.2x	0x	0.3x
Capitalization / Revenue	0.81x	0.57x	0.44x	0.56x	0.5x	0.43x	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	4.82x	3.3x	2.9x
EV / EBIT	7.92x	6.13x	6.45x	5.71x	10.1x	8.24x	5.06x	4.24x
EV / FCF	8.77x	16.3x	13.9x	9.71x	10x	9.65x	8.07x	6.76x
FCF Yield	11.4%	6.12%	7.18%	10.3%	9.95%	10.4%	12.4%	14.8%
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%	8%	8.32%	9.07%
EPS ²	9.47	12.16	1.45	13.6	2.2	4.325	10.17	12.57
Distribution rate	47.5%	37%	310%	47.8%	295%	150%	66.4%	58.6%
Net sales ¹	26,633	31,150	33,774	35,377	39,320	38,025	42,146	44,248
EBITDA ¹	4,810	5,782	5,269	7,311	5,288	5,670	7,409	7,975
EBIT ¹	3,218	4,051	3,626	5,246	3,007	3,316	4,821	5,466
Net income ¹	1,911	2,454	292	2,745	449	876.9	2,060	2,562
Net Debt ¹	4,019	6,991	8,434	10,202	10,706	10,923	8,026	6,775
Reference price ²	106.40	88.45	74.15	97.80	97.50	81.20	81.20	81.20
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	18.77x	0.72x	4.82x	8%	1.78B
NESTLÉ S.A.	22.13x	2.98x	14.67x	3.71%	264B
MONDELEZ INTERNATIONAL, INC.	19.78x	2.56x	15.2x	3.15%	82.2B
DANONE	17.61x	1.81x	10.32x	3.57%	47.06B
ARCHER-DANIELS-MIDLAND COMPANY	14.23x	0.51x	9.17x	2.72%	37.07B
THE HERSHEY COMPANY	19.19x	3.04x	12.2x	3.47%	33.28B
AJINOMOTO CO., INC.	35.04x	3.03x	17.67x	1.06%	31.02B
FOSHAN HAITIAN FLAVOURING AND FOOD COMPANY LTD.	27.06x	5.75x	18.99x	2.96%	30B
KRAFT HEINZ	-8.58x	1.86x	9.3x	6.59%	28.86B
Average	18.36x	2.47x	12.48x	3.91%	61.75B
Weighted average by Cap.	20.08x	2.74x	13.96x	3.51%