|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 180.80 NOK | -1.09% |
|
-8.27% | -25.66% |
| 06-30 | AI stocks are ending the quarter with a shrug |  |
| 06-30 | Pareto Securities Downgrades Mowi to Hold, Reduces PT | MT |
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 | 8,517 | - | - |
| Change | - | -24.1% | 2.25% | 1.64% | 27.27% | -21.59% | - | - |
| Enterprise Value (EV) 1 | 12,077 | 9,971 | 10,187 | 10,402 | 13,516 | 11,392 | 11,190 | 11,002 |
| Change | - | -17.44% | 2.17% | 2.11% | 29.94% | -15.71% | -1.78% | -1.67% |
| P/E | 21.1x | 10.5x | 18.9x | 18.1x | 14.9x | 12.8x | 10.5x | 9.51x |
| PBR | 3.43x | 2.34x | 2.34x | 2.22x | 2.48x | 1.81x | 1.71x | 1.61x |
| PEG | - | 0.2x | -0.4x | 3.11x | 0.3x | -1.45x | 0.5x | 0.9x |
| 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 | 8x | 6.5x | 6x |
| EV / EBIT | 23.1x | 9.92x | 9.91x | 12.5x | 18.6x | 11.2x | 8.58x | 7.77x |
| EV / FCF | 20.5x | 32.2x | 17.1x | 19.2x | 27.3x | 19.7x | 13.8x | 12.3x |
| FCF Yield | 4.87% | 3.11% | 5.85% | 5.21% | 3.66% | 5.07% | 7.24% | 8.16% |
| Dividend per Share 2 | 0.3626 | 0.6739 | 0.6337 | 0.5649 | 0.5909 | 0.753 | 1.054 | 1.177 |
| Rate of return | 1.73% | 4.24% | 3.9% | 3.42% | 2.87% | 4.66% | 6.53% | 7.29% |
| EPS 2 | 0.99 | 1.51 | 0.86 | 0.91 | 1.38 | 1.258 | 1.537 | 1.699 |
| Distribution rate | 36.6% | 44.6% | 73.7% | 62.1% | 42.8% | 59.8% | 68.6% | 69.3% |
| Net sales 1 | 4,208 | 4,946 | 5,506 | 5,604 | 5,720 | 6,743 | 7,276 | 7,664 |
| EBITDA 1 | 690.3 | 1,179 | 1,221 | 1,030 | 948.9 | 1,424 | 1,721 | 1,833 |
| EBIT 1 | 522.6 | 1,005 | 1,028 | 828.9 | 726.8 | 1,020 | 1,305 | 1,415 |
| Net income 1 | 511.8 | 782.4 | 444.4 | 468.5 | 717.9 | 636.1 | 823.5 | 916.2 |
| Net Debt 1 | 1,257 | 1,759 | 1,790 | 1,867 | 2,654 | 2,875 | 2,673 | 2,485 |
| Reference price 2 | 20.92 | 15.88 | 16.24 | 16.50 | 20.60 | 16.15 | 16.15 | 16.15 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 12.84x | 1.69x | 8x | 4.66% | 9.73B | |
| 16.25x | 2.66x | 8.84x | 4.09% | 6.34B | |
| 14.47x | 0.66x | 9.53x | 2.34% | 2.4B | |
| 11.86x | 0.87x | 5.65x | 7.02% | 2.3B | |
| 8.48x | 0.6x | 3.44x | 8.39% | 1.58B | |
| 10.42x | 0.76x | 8.7x | 5.8% | 1.36B | |
| 7.32x | 0.32x | 3.7x | 3.73% | 916M | |
| 8.72x | 0.87x | 5.66x | 3.36% | 507M | |
| Average | 11.29x | 1.05x | 6.69x | 4.92% | 3.14B | |
| Weighted average by Cap. | 13.08x | 1.58x | 7.69x | 4.75% |
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
