|
Real-time
Other stock markets
|
5-day change | 1st Jan Change | ||
| 187.00 NOK | +3.43% |
|
-4.49% | -23.11% |
| 03:27am | Danske Bank cuts Mowi target price to 230 Norwegian kroner (250), reiterates buy - BN | FW |
| 06-30 | AI stocks are ending the quarter with a shrug |  |
Company Valuation: Mowi ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 10,819 | 8,212 | 8,397 | 8,534 | 10,862 | 8,446 | - | - |
| Change | - | -24.1% | 2.25% | 1.64% | 27.27% | -22.24% | - | - |
| Enterprise Value (EV) 1 | 12,077 | 9,971 | 10,187 | 10,402 | 13,516 | 11,295 | 11,128 | 10,943 |
| Change | - | -17.44% | 2.17% | 2.11% | 29.94% | -16.44% | -1.47% | -1.66% |
| P/E | 21.1x | 10.5x | 18.9x | 18.1x | 14.9x | 13.1x | 10.3x | 9.22x |
| PBR | 3.43x | 2.34x | 2.34x | 2.22x | 2.48x | 1.8x | 1.7x | 1.6x |
| PEG | - | 0.2x | -0.4x | 3.11x | 0.3x | -1.2x | 0.4x | 0.8x |
| Capitalization / Revenue | 2.57x | 1.66x | 1.53x | 1.52x | 1.9x | 1.26x | 1.17x | 1.11x |
| EV / Revenue | 2.87x | 2.02x | 1.85x | 1.86x | 2.36x | 1.69x | 1.54x | 1.44x |
| EV / EBITDA | 17.5x | 8.45x | 8.34x | 10.1x | 14.2x | 7.98x | 6.48x | 5.98x |
| EV / EBIT | 23.1x | 9.92x | 9.91x | 12.5x | 18.6x | 11.2x | 8.55x | 7.75x |
| EV / FCF | 20.5x | 32.2x | 17.1x | 19.2x | 27.3x | 20.4x | 13.6x | 12.3x |
| FCF Yield | 4.87% | 3.11% | 5.85% | 5.21% | 3.66% | 4.91% | 7.36% | 8.15% |
| Dividend per Share 2 | 0.3626 | 0.6739 | 0.6337 | 0.5649 | 0.5909 | 0.7367 | 1.049 | 1.173 |
| Rate of return | 1.73% | 4.24% | 3.9% | 3.42% | 2.87% | 4.6% | 6.55% | 7.33% |
| EPS 2 | 0.99 | 1.51 | 0.86 | 0.91 | 1.38 | 1.227 | 1.56 | 1.737 |
| Distribution rate | 36.6% | 44.6% | 73.7% | 62.1% | 42.8% | 60% | 67.3% | 67.6% |
| Net sales 1 | 4,208 | 4,946 | 5,506 | 5,604 | 5,720 | 6,678 | 7,237 | 7,622 |
| EBITDA 1 | 690.3 | 1,179 | 1,221 | 1,030 | 948.9 | 1,415 | 1,718 | 1,831 |
| EBIT 1 | 522.6 | 1,005 | 1,028 | 828.9 | 726.8 | 1,005 | 1,301 | 1,412 |
| Net income 1 | 511.8 | 782.4 | 444.4 | 468.5 | 717.9 | 626.5 | 820.6 | 914 |
| Net Debt 1 | 1,257 | 1,759 | 1,790 | 1,867 | 2,654 | 2,848 | 2,682 | 2,497 |
| Reference price 2 | 20.92 | 15.88 | 16.24 | 16.50 | 20.60 | 16.02 | 16.02 | 16.02 |
| Nbr of stocks (in thousands) | 517,111 | 517,111 | 517,111 | 517,111 | 527,291 | 527,291 | - | - |
| Announcement Date | 2/16/22 | 2/14/23 | 2/14/24 | 2/12/25 | 2/11/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.73x | 1.68x | 7.95x | 4.7% | 9.62B | |
| 15.87x | 2.61x | 8.68x | 4.19% | 6.19B | |
| 14.03x | 0.65x | 9.34x | 2.41% | 2.32B | |
| 11.77x | 0.87x | 5.61x | 7.08% | 2.28B | |
| 7.6x | 0.6x | 3.35x | 8.39% | 1.58B | |
| 10.24x | 0.76x | 8.63x | 5.9% | 1.33B | |
| 7.52x | 0.32x | 3.74x | 3.63% | 941M | |
| 8.79x | 0.88x | 5.72x | 3.33% | 513M | |
| Average | 11.07x | 1.04x | 6.63x | 4.95% | 3.1B | |
| Weighted average by Cap. | 12.81x | 1.55x | 7.59x | 4.81% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MOWI Stock
- Valuation Mowi ASA
Select your edition
All financial news and data tailored to specific country editions
