|
Real-time Estimate
Cboe Europe
06:36:59 2026-09-22 EDT
|
5-day change | 1st Jan Change | ||
| 196.65 NOK | +1.42% |
|
-5.32% | -20.73% |
| 09-21 | Barclays cuts Mowi price target to 215 Norwegian kroner (225), reiterates overweight | FW |
| 09-11 | BofA doubles upgrade of Salmar to 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 | 9,437 | - | - |
| Change | - | -24.1% | 2.25% | 1.64% | 27.27% | -13.12% | - | - |
| Enterprise Value (EV) 1 | 12,077 | 9,971 | 10,187 | 10,402 | 13,516 | 12,480 | 12,345 | 12,173 |
| Change | - | -17.44% | 2.17% | 2.11% | 29.94% | -7.67% | -1.08% | -1.4% |
| P/E | 21.1x | 10.5x | 18.9x | 18.1x | 14.9x | 32x | 13.2x | 11x |
| PBR | 3.43x | 2.34x | 2.34x | 2.22x | 2.48x | 2.2x | 2.11x | 2x |
| PEG | - | 0.2x | -0.4x | 3.11x | 0.3x | -0.5x | 0x | 0.6x |
| Capitalization / Revenue | 2.57x | 1.66x | 1.53x | 1.52x | 1.9x | 1.48x | 1.37x | 1.3x |
| EV / Revenue | 2.87x | 2.02x | 1.85x | 1.86x | 2.36x | 1.95x | 1.8x | 1.68x |
| EV / EBITDA | 17.5x | 8.45x | 8.34x | 10.1x | 14.2x | 8.97x | 7.75x | 6.87x |
| EV / EBIT | 23.1x | 9.92x | 9.91x | 12.5x | 18.6x | 13x | 10.7x | 9.11x |
| EV / FCF | 20.5x | 32.2x | 17.1x | 19.2x | 27.3x | 26.8x | 16.2x | 14.3x |
| FCF Yield | 4.87% | 3.11% | 5.85% | 5.21% | 3.66% | 3.73% | 6.17% | 7.01% |
| Dividend per Share 2 | 0.3626 | 0.6739 | 0.6337 | 0.5649 | 0.5909 | 0.7769 | 0.9315 | 1.229 |
| Rate of return | 1.73% | 4.24% | 3.9% | 3.42% | 2.87% | 4.34% | 5.2% | 6.87% |
| EPS 2 | 0.99 | 1.51 | 0.86 | 0.91 | 1.38 | 0.5598 | 1.356 | 1.621 |
| Distribution rate | 36.6% | 44.6% | 73.7% | 62.1% | 42.8% | 139% | 68.7% | 75.8% |
| Net sales 1 | 4,208 | 4,946 | 5,506 | 5,604 | 5,720 | 6,385 | 6,871 | 7,249 |
| EBITDA 1 | 690.3 | 1,179 | 1,221 | 1,030 | 948.9 | 1,391 | 1,593 | 1,771 |
| EBIT 1 | 522.6 | 1,005 | 1,028 | 828.9 | 726.8 | 957.6 | 1,152 | 1,336 |
| Net income 1 | 511.8 | 782.4 | 444.4 | 468.5 | 717.9 | 298.2 | 713.8 | 851.8 |
| Net Debt 1 | 1,257 | 1,759 | 1,790 | 1,867 | 2,654 | 3,043 | 2,908 | 2,736 |
| Reference price 2 | 20.92 | 15.88 | 16.24 | 16.50 | 20.60 | 17.90 | 17.90 | 17.90 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 31.97x | 1.95x | 8.97x | 4.34% | 10.82B | |
| 22.59x | 2.89x | 10.74x | 3.85% | 7.65B | |
| 24.44x | 1x | 6.75x | 6.14% | 2.57B | |
| 12.14x | 0.63x | 8.74x | 2.89% | 2.24B | |
| 16.54x | 0.7x | 4.56x | 8% | 1.74B | |
| 11.22x | 0.81x | 9.32x | 5.63% | 1.54B | |
| 8.08x | 0.33x | 3.77x | 3.42% | 1.14B | |
| Average | 18.14x | 1.19x | 7.55x | 4.9% | 3.96B | |
| Weighted average by Cap. | 23.97x | 1.81x | 8.77x | 4.52% |
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
- MOWIO Stock
- Valuation Mowi ASA
Select your edition
All financial news and data tailored to specific country editions
