|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 202.40 NOK | +2.02% |
|
-1.17% | -16.78% |
| 08-11 | Arctic raises Mowi price target to 250 Norwegian kroner (240), reiterates buy - BN | FW |
| 08-06 | Norne Securities cuts Mowi price target to 240 Norwegian kroner (250), reiterates buy - BN | FW |
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 | 9,736 | - | - |
| Change | - | -24.1% | 2.25% | 1.64% | 27.27% | -10.37% | - | - |
| Enterprise Value (EV) 1 | 12,077 | 9,971 | 10,187 | 10,402 | 13,516 | 12,549 | 12,371 | 12,237 |
| Change | - | -17.44% | 2.17% | 2.11% | 29.94% | -7.15% | -1.42% | -1.09% |
| P/E | 21.1x | 10.5x | 18.9x | 18.1x | 14.9x | 15.9x | 12x | 10.9x |
| PBR | 3.43x | 2.34x | 2.34x | 2.22x | 2.48x | 2.08x | 1.98x | 1.88x |
| PEG | - | 0.2x | -0.4x | 3.11x | 0.3x | -1x | 0.4x | 1x |
| Capitalization / Revenue | 2.57x | 1.66x | 1.53x | 1.52x | 1.9x | 1.5x | 1.39x | 1.32x |
| EV / Revenue | 2.87x | 2.02x | 1.85x | 1.86x | 2.36x | 1.93x | 1.76x | 1.66x |
| EV / EBITDA | 17.5x | 8.45x | 8.34x | 10.1x | 14.2x | 8.96x | 7.24x | 6.77x |
| EV / EBIT | 23.1x | 9.92x | 9.91x | 12.5x | 18.6x | 12.9x | 9.64x | 8.85x |
| EV / FCF | 20.5x | 32.2x | 17.1x | 19.2x | 27.3x | 22.7x | 15.1x | 14x |
| FCF Yield | 4.87% | 3.11% | 5.85% | 5.21% | 3.66% | 4.41% | 6.64% | 7.15% |
| Dividend per Share 2 | 0.3626 | 0.6739 | 0.6337 | 0.5649 | 0.5909 | 0.746 | 1.034 | 1.156 |
| Rate of return | 1.73% | 4.24% | 3.9% | 3.42% | 2.87% | 4.04% | 5.6% | 6.26% |
| EPS 2 | 0.99 | 1.51 | 0.86 | 0.91 | 1.38 | 1.163 | 1.535 | 1.695 |
| Distribution rate | 36.6% | 44.6% | 73.7% | 62.1% | 42.8% | 64.2% | 67.4% | 68.2% |
| Net sales 1 | 4,208 | 4,946 | 5,506 | 5,604 | 5,720 | 6,505 | 7,011 | 7,370 |
| EBITDA 1 | 690.3 | 1,179 | 1,221 | 1,030 | 948.9 | 1,401 | 1,708 | 1,807 |
| EBIT 1 | 522.6 | 1,005 | 1,028 | 828.9 | 726.8 | 975.7 | 1,284 | 1,382 |
| Net income 1 | 511.8 | 782.4 | 444.4 | 468.5 | 717.9 | 592.7 | 807.3 | 891.8 |
| Net Debt 1 | 1,257 | 1,759 | 1,790 | 1,867 | 2,654 | 2,814 | 2,636 | 2,501 |
| Reference price 2 | 20.92 | 15.88 | 16.24 | 16.50 | 20.60 | 18.46 | 18.46 | 18.46 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 15.58x | 1.9x | 8.82x | 4.12% | 11.03B | |
| 18.91x | 2.92x | 9.91x | 4.13% | 7.5B | |
| 13.5x | 0.91x | 6.25x | 6.38% | 2.58B | |
| 12.93x | 0.66x | 9.05x | 2.73% | 2.39B | |
| 8.47x | 0.65x | 3.81x | 7.59% | 1.82B | |
| 11.52x | 0.81x | 9.27x | 5.51% | 1.56B | |
| 8.59x | 0.34x | 3.98x | 3.18% | 1.18B | |
| Average | 12.79x | 1.17x | 7.30x | 4.81% | 4.01B | |
| Weighted average by Cap. | 15.07x | 1.77x | 8.39x | 4.48% |
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
