Valuation Bakkafrost

Stocks

Market Closed - Oslo Bors 10:45:00 2026-10-16 EDT			5-day change	1st Jan Change
440.20 ^NOK	-0.14%		+1.24%	-14.77%

10-06	Bakkafrost Q3 Faroe Islands Harvest Volume 23,100 tonnes HOG	RE
10-05	P/F Bakkafrost Reports Production Results for the Third Quarter and Year to Date of 2026	CI

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	18,359	-	-
Change	-	0.05%	-18.52%	13.32%	-18.73%	-4.83%	-	-
Enterprise Value (EV) ¹	27,822	28,372	24,479	26,735	23,187	22,939	22,717	22,624
Change	-	1.98%	-13.72%	9.22%	-13.27%	-1.07%	-0.97%	-0.41%
P/E	26.7x	19.1x	21.9x	36.8x	37x	30.6x	13.7x	10.9x
PBR	2.75x	2.47x	1.93x	2.13x	1.75x	1.6x	1.48x	1.35x
PEG	-	0.5x	-0.8x	-1.1x	-2x	2.1x	0x	0.4x
Capitalization / Revenue	4.63x	3.61x	2.93x	3.17x	2.75x	2.32x	1.88x	1.67x
EV / Revenue	5.01x	3.98x	3.43x	3.57x	3.31x	2.89x	2.32x	2.06x
EV / EBITDA	20.6x	12.7x	11.2x	11.9x	13.9x	9.25x	7.15x	6.04x
EV / EBIT	33.9x	16.6x	15.9x	17.3x	26.1x	14.4x	10.2x	8.11x
EV / FCF	2,259x	-538x	-1,159x	19.9x	-410x	43.7x	22.9x	16.8x
FCF Yield	0.04%	-0.19%	-0.09%	5.01%	-0.24%	2.29%	4.37%	5.96%
Dividend per Share ²	5.14	10	8.7	8.44	3.45	7.651	11.36	13.72
Rate of return	1.18%	2.3%	2.46%	2.11%	1.06%	2.47%	3.67%	4.43%
EPS ²	16.32	22.75	16.15	10.88	8.83	10.13	22.58	28.56
Distribution rate	31.5%	44%	53.9%	77.6%	39.1%	75.5%	50.3%	48%
Net sales ¹	5,554	7,130	7,141	7,480	7,007	7,929	9,790	10,972
EBITDA ¹	1,352	2,243	2,181	2,254	1,673	2,481	3,178	3,748
EBIT ¹	821.2	1,705	1,544	1,550	888	1,598	2,232	2,788
Net income ¹	964.1	1,345	955.6	656.6	530.2	595.1	1,324	1,686
Net Debt ¹	2,126	2,664	3,533	3,000	3,897	4,581	4,358	4,265
Reference price ²	434.98	435.17	353.78	400.56	326.74	309.99	309.99	309.99
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	30.59x	2.89x	9.25x	2.47%	2.75B
MUYUAN FOODS GROUP CO., LTD.	-147.97x	1.91x	17.56x	0.15%	33.38B
WENS FOODSTUFF GROUP CO., LTD.	-31.68x	1.15x	67.32x	-.--%	14.65B
GUANGDONG HAID GROUP CO., LIMITED	18.19x	0.49x	9.5x	2.87%	10.66B
CHAROEN POKPHAND FOODS	8.91x	1.1x	9.07x	4.75%	5.21B
FUJIAN WANCHEN FOOD GROUP CO., LTD.	11.66x	0.33x	4.53x	1.64%	4.66B
NEW HOPE LIUHE CO.,LTD.	-15.47x	0.66x	17.39x	0.13%	4.4B
JIANGXI ZHENGBANG TECHNOLOGY CO., LTD.	-20x	-	-	-	3.85B
HEILONGJIANG AGRICULTURE COMPANY LIMITED	18.49x	-	-	3.81%	3.49B
Average	-14.14x	1.22x	19.23x	1.98%	9.23B
Weighted average by Cap.	-61.47x	1.37x	24.36x	1.12%