|
Market Closed -
OTC Markets
10:08:31 2026-02-20 EST
|
5-day change | 1st Jan Change | ||
| 61.81 USD | +14.46% |
|
+11.37% | +14.46% |
| 08:40am | Nordea Bank Downgrades SalMar to Sell Rating | MT |
| 08:39am | Nordea cuts Salmar to sell ahead of the Q2 report | FW |
Company Valuation: SalMar ASA
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 | 73,383 | - | - |
| Change | - | -21.92% | 20.69% | 5.76% | 17.18% | -12.08% | - | - |
| Enterprise Value (EV) 1 | 77,024 | 74,889 | 80,462 | 88,031 | 104,317 | 92,416 | 90,391 | 87,172 |
| Change | - | -2.77% | 7.44% | 9.41% | 18.5% | -11.41% | -2.19% | -3.56% |
| P/E | 26.9x | 13.9x | 23.4x | 24x | 75.3x | 19.5x | 13.8x | 12.1x |
| PBR | 5.41x | 2.61x | 3.76x | 3.98x | 4.71x | 3.53x | 3.21x | 2.84x |
| PEG | - | 0.6x | -1.9x | -3.24x | -1.2x | 0x | 0.3x | 0.9x |
| Capitalization / Revenue | 4.75x | 2.77x | 2.39x | 2.7x | 3.05x | 2.37x | 2.12x | 1.96x |
| EV / Revenue | 5.12x | 3.72x | 2.85x | 3.33x | 3.81x | 2.99x | 2.61x | 2.33x |
| EV / EBITDA | 20.6x | 13.6x | 8.43x | 12.4x | 17.9x | 10.2x | 8.06x | 7.06x |
| EV / EBIT | 26.3x | 16.8x | 9.95x | 16.2x | 27x | 13x | 9.87x | 8.49x |
| EV / FCF | 951x | 38.3x | 7.5x | 27.4x | 83.2x | 20.2x | 14.6x | 13.5x |
| FCF Yield | 0.11% | 2.61% | 13.3% | 3.65% | 1.2% | 4.94% | 6.83% | 7.42% |
| 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% | 4.89% | 5.02% |
| EPS 2 | 22.61 | 27.64 | 24.3 | 22.5 | 8.2 | 27.6 | 39.05 | 44.47 |
| Distribution rate | 88.5% | 72.4% | 144% | 97.8% | 122% | 78.1% | 67.4% | 60.8% |
| Net sales 1 | 15,044 | 20,158 | 28,219 | 26,426 | 27,394 | 30,901 | 34,612 | 37,370 |
| EBITDA 1 | 3,734 | 5,502 | 9,540 | 7,120 | 5,812 | 9,101 | 11,216 | 12,350 |
| EBIT 1 | 2,927 | 4,465 | 8,088 | 5,429 | 3,867 | 7,092 | 9,163 | 10,270 |
| Net income 1 | 2,668 | 3,312 | 3,203 | 2,969 | 1,105 | 3,719 | 5,296 | 6,031 |
| Net Debt 1 | 5,543 | 19,079 | 13,107 | 16,799 | 20,848 | 19,033 | 17,009 | 13,790 |
| Reference price 2 | 608.00 | 384.80 | 569.20 | 540.50 | 617.50 | 538.50 | 538.50 | 538.50 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.2x | 1.96x | 9.1x | 3.96% | 11.47B | |
| 19.51x | 2.99x | 10.15x | 4% | 7.75B | |
| 13.99x | 0.94x | 6.42x | 6.16% | 2.68B | |
| 13.01x | 0.67x | 9.08x | 2.72% | 2.4B | |
| 8.7x | 0.66x | 3.9x | 7.41% | 1.87B | |
| 11.43x | 0.81x | 9.24x | 5.56% | 1.55B | |
| 8.26x | 0.33x | 3.91x | 3.31% | 1.13B | |
| Average | 13.01x | 1.19x | 7.40x | 4.73% | 4.12B | |
| Weighted average by Cap. | 15.57x | 1.82x | 8.60x | 4.36% |
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
- SALM Stock
- SALRF Stock
- Valuation SalMar ASA
Select your edition
All financial news and data tailored to specific country editions
