|
Market Closed -
Börse Stuttgart
15:55:34 2026-09-18 EDT
|
5-day change | 1st Jan Change | ||
| 12.50 EUR | -2.34% |
|
0.00% | +4.92% |
| 09-11 | Odin Norden rose 3.15 percent in August - Valmet jumped on break-up plans | FW |
| 09-11 | SalMar Completes NOK250 Million Extension of Commercial Paper | MT |
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 | 74,950 | - | - |
| Change | - | -21.92% | 20.69% | 5.76% | 17.18% | -10.21% | - | - |
| Enterprise Value (EV) 1 | 77,024 | 74,889 | 80,462 | 88,031 | 104,317 | 95,765 | 94,667 | 92,031 |
| Change | - | -2.77% | 7.44% | 9.41% | 18.5% | -8.2% | -1.15% | -2.78% |
| P/E | 26.9x | 13.9x | 23.4x | 24x | 75.3x | 23.4x | 15x | 12.8x |
| PBR | 5.41x | 2.61x | 3.76x | 3.98x | 4.71x | 4x | 3.37x | 2.97x |
| PEG | - | 0.6x | -1.9x | -3.24x | -1.2x | 0x | 0.3x | 0.7x |
| Capitalization / Revenue | 4.75x | 2.77x | 2.39x | 2.7x | 3.05x | 2.33x | 2.09x | 1.93x |
| EV / Revenue | 5.12x | 3.72x | 2.85x | 3.33x | 3.81x | 2.97x | 2.64x | 2.37x |
| EV / EBITDA | 20.6x | 13.6x | 8.43x | 12.4x | 17.9x | 11.1x | 8.78x | 7.63x |
| EV / EBIT | 26.3x | 16.8x | 9.95x | 16.2x | 27x | 14.6x | 11x | 9.29x |
| EV / FCF | 951x | 38.3x | 7.5x | 27.4x | 83.2x | 24.1x | 17.2x | 16.3x |
| FCF Yield | 0.11% | 2.61% | 13.3% | 3.65% | 1.2% | 4.15% | 5.8% | 6.13% |
| Dividend per Share 2 | 20 | 20 | 35 | 22 | 10 | 20.42 | 24.7 | 29.35 |
| Rate of return | 3.29% | 5.2% | 6.15% | 4.07% | 1.62% | 3.71% | 4.49% | 5.34% |
| EPS 2 | 22.61 | 27.64 | 24.3 | 22.5 | 8.2 | 23.46 | 36.58 | 42.87 |
| Distribution rate | 88.5% | 72.4% | 144% | 97.8% | 122% | 87% | 67.5% | 68.5% |
| Net sales 1 | 15,044 | 20,158 | 28,219 | 26,426 | 27,394 | 32,216 | 35,806 | 38,766 |
| EBITDA 1 | 3,734 | 5,502 | 9,540 | 7,120 | 5,812 | 8,660 | 10,782 | 12,063 |
| EBIT 1 | 2,927 | 4,465 | 8,088 | 5,429 | 3,867 | 6,549 | 8,627 | 9,903 |
| Net income 1 | 2,668 | 3,312 | 3,203 | 2,969 | 1,105 | 3,266 | 5,051 | 6,010 |
| Net Debt 1 | 5,543 | 19,079 | 13,107 | 16,799 | 20,848 | 20,815 | 19,717 | 17,081 |
| Reference price 2 | 608.00 | 384.80 | 569.20 | 540.50 | 617.50 | 550.00 | 550.00 | 550.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 33.5x | 2.03x | 9.3x | 4.14% | 11.35B | |
| 23.97x | 3.03x | 11.25x | 3.63% | 8.14B | |
| 24.61x | 1.04x | 7x | 5.85% | 2.7B | |
| 12.57x | 0.65x | 8.91x | 2.79% | 2.35B | |
| 17.17x | 0.72x | 4.66x | 7.71% | 1.81B | |
| 11.1x | 0.8x | 9.23x | 5.68% | 1.52B | |
| 8.24x | 0.33x | 3.8x | 3.35% | 1.16B | |
| Average | 18.74x | 1.23x | 7.74x | 4.74% | 4.15B | |
| Weighted average by Cap. | 25.11x | 1.89x | 9.09x | 4.32% |
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
- JEPA Stock
- Valuation SalMar ASA
Select your edition
All financial news and data tailored to specific country editions
