Valuation SalMar ASA BOERSE MUENCHEN

Stocks

Real-time BOERSE MUENCHEN Other stock markets 07:14:01 2026-07-30 EDT			5-day change	1st Jan Change
47.26 ^EUR	+0.13%		+3.46%	-9.06%

07-09	Recovery continues on major European exchanges, Stoxx 600 index up 0.7%	FW
07-09	SalMar to Buy 70% of Fish Farmer Måsøval in NOK3.4 Billion Cash-and-stock Deal	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	71,481	55,810	67,355	71,232	83,469	70,793	-	-
Change	-	-21.92%	20.69%	5.76%	17.18%	-15.19%	-	-
Enterprise Value (EV) ¹	77,024	74,889	80,462	88,031	104,317	89,377	87,394	84,164
Change	-	-2.77%	7.44%	9.41%	18.5%	-14.32%	-2.22%	-3.7%
P/E	26.9x	13.9x	23.4x	24x	75.3x	18.6x	13.3x	11.7x
PBR	5.41x	2.61x	3.76x	3.98x	4.71x	3.41x	3.1x	2.74x
PEG	-	0.6x	-1.9x	-3.24x	-1.2x	0x	0.3x	0.8x
Capitalization / Revenue	4.75x	2.77x	2.39x	2.7x	3.05x	2.31x	2.06x	1.9x
EV / Revenue	5.12x	3.72x	2.85x	3.33x	3.81x	2.91x	2.54x	2.26x
EV / EBITDA	20.6x	13.6x	8.43x	12.4x	17.9x	9.81x	7.79x	6.81x
EV / EBIT	26.3x	16.8x	9.95x	16.2x	27x	12.6x	9.54x	8.19x
EV / FCF	951x	38.3x	7.5x	27.4x	83.2x	19.5x	14.6x	14.8x
FCF Yield	0.11%	2.61%	13.3%	3.65%	1.2%	5.12%	6.87%	6.76%
Dividend per Share ²	20	20	35	22	10	21.56	26.32	27.06
Rate of return	3.29%	5.2%	6.15%	4.07%	1.62%	4.15%	5.07%	5.21%
EPS ²	22.61	27.64	24.3	22.5	8.2	27.87	39.08	44.54
Distribution rate	88.5%	72.4%	144%	97.8%	122%	77.4%	67.3%	60.8%
Net sales ¹	15,044	20,158	28,219	26,426	27,394	30,691	34,384	37,301
EBITDA ¹	3,734	5,502	9,540	7,120	5,812	9,114	11,215	12,358
EBIT ¹	2,927	4,465	8,088	5,429	3,867	7,105	9,162	10,278
Net income ¹	2,668	3,312	3,203	2,969	1,105	3,728	5,296	6,037
Net Debt ¹	5,543	19,079	13,107	16,799	20,848	18,584	16,600	13,371
Reference price ²	608.00	384.80	569.20	540.50	617.50	519.50	519.50	519.50
Nbr of stocks (in thousands)	117,568	145,037	118,333	131,789	135,173	136,272	-	-
Announcement Date	2/18/22	2/21/23	2/15/24	2/18/25	2/10/26	-	-	-

¹NOK in Million²NOK

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	15.31x	1.92x	8.9x	4.01%	11.1B
LEROY SEAFOOD	13.48x	0.94x	6.37x	6.43%	2.58B
NISSUI CORPORATION	13.86x	0.68x	9.35x	2.55%	2.42B
AUSTEVOLL SEAFOOD ASA	8.39x	0.65x	3.79x	7.6%	1.79B
THAI UNION GROUP	10.99x	0.77x	8.76x	5.64%	1.4B
DONGWON INDUSTRIES CO., LTD.	7.84x	0.33x	3.81x	3.48%	1.05B
Average	11.65x	0.88x	6.83x	4.95%	3.39B
Weighted average by Cap.	13.61x	1.38x	7.91x	4.54%