|
Market Closed -
Oslo Bors
10:45:00 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 206.00 NOK | 0.00% |
|
+1.08% | -15.30% |
| 10-15 | Pareto Securities sees Mowi as fairly valued despite higher volumes | FW |
| 10-15 | DNB Carnegie raises its price target for Mowi to 250 Norwegian kroner (246), reiterates buy | 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 | 10,226 | - | - |
| Change | - | -24.1% | 2.25% | 1.64% | 27.27% | -5.86% | - | - |
| Enterprise Value (EV) 1 | 12,077 | 9,971 | 10,187 | 10,402 | 13,516 | 13,286 | 13,140 | 12,957 |
| Change | - | -17.44% | 2.17% | 2.11% | 29.94% | -1.7% | -1.1% | -1.39% |
| P/E | 21.1x | 10.5x | 18.9x | 18.1x | 14.9x | 34.2x | 14.2x | 11.8x |
| PBR | 3.43x | 2.34x | 2.34x | 2.22x | 2.48x | 2.38x | 2.28x | 2.16x |
| PEG | - | 0.2x | -0.4x | 3.11x | 0.3x | -0.6x | 0x | 0.6x |
| Capitalization / Revenue | 2.57x | 1.66x | 1.53x | 1.52x | 1.9x | 1.59x | 1.48x | 1.41x |
| EV / Revenue | 2.87x | 2.02x | 1.85x | 1.86x | 2.36x | 2.07x | 1.91x | 1.78x |
| EV / EBITDA | 17.5x | 8.45x | 8.34x | 10.1x | 14.2x | 9.67x | 8.33x | 7.39x |
| EV / EBIT | 23.1x | 9.92x | 9.91x | 12.5x | 18.6x | 13.8x | 11.4x | 9.68x |
| EV / FCF | 20.5x | 32.2x | 17.1x | 19.2x | 27.3x | 28.1x | 17.3x | 15x |
| FCF Yield | 4.87% | 3.11% | 5.85% | 5.21% | 3.66% | 3.55% | 5.78% | 6.65% |
| Dividend per Share 2 | 0.3626 | 0.6739 | 0.6337 | 0.5649 | 0.5909 | 0.7847 | 0.9376 | 1.243 |
| Rate of return | 1.73% | 4.24% | 3.9% | 3.42% | 2.87% | 4.05% | 4.83% | 6.41% |
| EPS 2 | 0.99 | 1.51 | 0.86 | 0.91 | 1.38 | 0.5673 | 1.365 | 1.64 |
| Distribution rate | 36.6% | 44.6% | 73.7% | 62.1% | 42.8% | 138% | 68.7% | 75.8% |
| Net sales 1 | 4,208 | 4,946 | 5,506 | 5,604 | 5,720 | 6,415 | 6,896 | 7,261 |
| EBITDA 1 | 690.3 | 1,179 | 1,221 | 1,030 | 948.9 | 1,374 | 1,577 | 1,753 |
| EBIT 1 | 522.6 | 1,005 | 1,028 | 828.9 | 726.8 | 960.2 | 1,156 | 1,338 |
| Net income 1 | 511.8 | 782.4 | 444.4 | 468.5 | 717.9 | 302.9 | 718.4 | 862.4 |
| Net Debt 1 | 1,257 | 1,759 | 1,790 | 1,867 | 2,654 | 3,060 | 2,914 | 2,732 |
| Reference price 2 | 20.92 | 15.88 | 16.24 | 16.50 | 20.60 | 19.39 | 19.39 | 19.39 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 34.19x | 2.07x | 9.67x | 4.05% | 11.5B | |
| 21.67x | 2.92x | 14.57x | 3.81% | 257B | |
| 19.88x | 2.54x | 15.12x | 3.22% | 81.57B | |
| 16.66x | 1.72x | 9.75x | 3.8% | 44.55B | |
| 15.28x | 0.54x | 9.78x | 2.52% | 39.81B | |
| 20.68x | 3.15x | 12.8x | 3.38% | 34.32B | |
| 36.14x | 3.12x | 18.19x | 1.03% | 31.92B | |
| 26.13x | 5.5x | 17.54x | 3.21% | 29.68B | |
| -8.35x | 1.83x | 9.13x | 6.77% | 28.08B | |
| Average | 20.25x | 2.60x | 12.95x | 3.53% | 62.09B | |
| Weighted average by Cap. | 20.31x | 2.69x | 13.80x | 3.57% |
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
