Valuation Bakkafrost

Stocks

Market Closed - Oslo Bors 10:45:00 2026-11-09 EST			5-day change	1st Jan Change
434.80 ^NOK	+0.42%		+0.09%	-15.82%

11-03	Global markets live: Apple, Meta Platforms, Tesla, Blackstone, Pfizer…
11-03	Kepler Cheuvreux lowers price target for Bakkafrost to NOK 510 (540), reiterates buy - BN	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	25,696	25,708	20,946	23,735	19,290	18,250	-	-
Change	-	0.05%	-18.52%	13.32%	-18.73%	-5.39%	-	-
Enterprise Value (EV) ¹	27,822	28,372	24,479	26,735	23,187	22,920	22,393	22,005
Change	-	1.98%	-13.72%	9.22%	-13.27%	-1.15%	-2.3%	-1.73%
P/E	26.7x	19.1x	21.9x	36.8x	37x	29.3x	13.7x	10.5x
PBR	2.75x	2.47x	1.93x	2.13x	1.75x	1.59x	1.47x	1.34x
PEG	-	0.5x	-0.8x	-1.1x	-2x	1.5x	0x	0.4x
Capitalization / Revenue	4.63x	3.61x	2.93x	3.17x	2.75x	2.34x	1.87x	1.67x
EV / Revenue	5.01x	3.98x	3.43x	3.57x	3.31x	2.94x	2.29x	2.02x
EV / EBITDA	20.6x	12.7x	11.2x	11.9x	13.9x	10x	7.29x	5.99x
EV / EBIT	33.9x	16.6x	15.9x	17.3x	26.1x	16.1x	9.88x	7.74x
EV / FCF	2,259x	-538x	-1,159x	19.9x	-410x	70.2x	22.7x	15.2x
FCF Yield	0.04%	-0.19%	-0.09%	5.01%	-0.24%	1.42%	4.4%	6.56%
Dividend per Share ²	5.14	10	8.7	8.44	3.45	7.053	10.19	13.49
Rate of return	1.18%	2.3%	2.46%	2.11%	1.06%	2.29%	3.31%	4.38%
EPS ²	16.32	22.75	16.15	10.88	8.83	10.53	22.54	29.24
Distribution rate	31.5%	44%	53.9%	77.6%	39.1%	67%	45.2%	46.1%
Net sales ¹	5,554	7,130	7,141	7,480	7,007	7,789	9,783	10,896
EBITDA ¹	1,352	2,243	2,181	2,254	1,673	2,289	3,072	3,675
EBIT ¹	821.2	1,705	1,544	1,550	888	1,424	2,267	2,843
Net income ¹	964.1	1,345	955.6	656.6	530.2	613.1	1,256	1,687
Net Debt ¹	2,126	2,664	3,533	3,000	3,897	4,670	4,143	3,755
Reference price ²	434.98	435.17	353.78	400.56	326.74	308.16	308.16	308.16
Nbr of stocks (in thousands)	59,074	59,075	59,206	59,253	59,038	59,223	-	-
Announcement Date	2/22/22	2/21/23	2/20/24	2/17/25	2/9/26	-	-	-

¹DKK in Million²DKK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
BAKKAFROST	29.27x	2.94x	10.01x	2.29%	2.73B
VYLOR INC.	53.09x	4.82x	17.68x	0.25%	48.4B
MUYUAN FOODS GROUP CO., LTD.	-27.69x	2.33x	34.51x	0.32%	37.53B
WENS FOODSTUFF GROUP CO., LTD.	-22.93x	1.4x	153.36x	0.1%	16.92B
GUANGDONG HAID GROUP CO., LIMITED	20.4x	0.55x	10.46x	2.78%	12.06B
NEW HOPE LIUHE CO.,LTD.	-11.32x	0.78x	28.8x	-.--%	5.3B
CHAROEN POKPHAND FOODS	9.34x	1.09x	9.07x	4.35%	4.93B
JIANGXI ZHENGBANG TECHNOLOGY CO., LTD.	-19.33x	-	-	-	4B
FUJIAN WANCHEN FOOD GROUP CO., LTD.	10.09x	0.26x	3.68x	1.64%	3.98B
HEILONGJIANG AGRICULTURE COMPANY LIMITED	19.01x	-	-	1.85%	3.6B
Average	5.99x	1.77x	33.45x	1.51%	14B
Weighted average by Cap.	10.66x	2.81x	38.76x	0.74%