Valuation Mowi ASA Nasdaq Stockholm

Stocks

Market Closed - Nasdaq Stockholm Other stock markets 12:00:00 2026-08-07 EDT			5-day change	1st Jan Change
200.00 ^NOK	+1.78%		-1.67%	-18.23%

08-06	Norne Securities cuts Mowi price target to 240 Norwegian kroner (250), reiterates buy - BN	FW
07-15	Mowi's harvest volume tops consensus in the second quarter	FW

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	9,581	-	-
Change	-	-24.1%	2.25%	1.64%	27.27%	-11.8%	-	-
Enterprise Value (EV) ¹	12,077	9,971	10,187	10,402	13,516	12,394	12,216	12,082
Change	-	-17.44%	2.17%	2.11%	29.94%	-8.3%	-1.44%	-1.1%
P/E	21.1x	10.5x	18.9x	18.1x	14.9x	15.6x	11.8x	10.7x
PBR	3.43x	2.34x	2.34x	2.22x	2.48x	2.05x	1.95x	1.85x
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	1.47x	1.37x	1.3x
EV / Revenue	2.87x	2.02x	1.85x	1.86x	2.36x	1.91x	1.74x	1.64x
EV / EBITDA	17.5x	8.45x	8.34x	10.1x	14.2x	8.85x	7.15x	6.68x
EV / EBIT	23.1x	9.92x	9.91x	12.5x	18.6x	12.7x	9.52x	8.74x
EV / FCF	20.5x	32.2x	17.1x	19.2x	27.3x	22.4x	14.9x	13.8x
FCF Yield	4.87%	3.11%	5.85%	5.21%	3.66%	4.46%	6.73%	7.24%
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%	4.11%	5.69%	6.36%
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	18.17	18.17	18.17
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MOWI ASA	15.42x	1.9x	8.82x	4.08%	11.08B
SALMAR ASA	18.97x	2.95x	9.93x	4.12%	7.51B
LEROY SEAFOOD	13.64x	0.92x	6.3x	6.32%	2.61B
NISSUI CORPORATION	12.9x	0.66x	9.04x	2.74%	2.4B
AUSTEVOLL SEAFOOD ASA	8.55x	0.65x	3.83x	7.52%	1.84B
THAI UNION GROUP	11.43x	0.81x	9.18x	5.57%	1.56B
DONGWON INDUSTRIES CO., LTD.	8.59x	0.34x	3.98x	3.18%	1.18B
Average	12.79x	1.18x	7.30x	4.79%	4.02B
Weighted average by Cap.	15.03x	1.78x	8.39x	4.45%