|
Market Closed -
Oslo Bors
10:45:00 2026-09-22 EDT
|
5-day change | 1st Jan Change | ||
| 544.50 NOK | +2.74% |
|
-2.94% | -11.82% |
| 09-21 | Barclays cuts Salmar target price to 535 Norwegian kroner (545), reiterates equal weight - BN | FW |
| 09-11 | Odin Norden rose 3.15 percent in August - Valmet jumped on break-up plans | 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 | 74,200 | - | - |
| Change | - | -21.92% | 20.69% | 5.76% | 17.18% | -11.1% | - | - |
| Enterprise Value (EV) 1 | 77,024 | 74,889 | 80,462 | 88,031 | 104,317 | 95,015 | 93,917 | 91,282 |
| Change | - | -2.77% | 7.44% | 9.41% | 18.5% | -8.92% | -1.16% | -2.81% |
| P/E | 26.9x | 13.9x | 23.4x | 24x | 75.3x | 23.2x | 14.9x | 12.7x |
| PBR | 5.41x | 2.61x | 3.76x | 3.98x | 4.71x | 3.96x | 3.34x | 2.94x |
| 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 | 2.3x | 2.07x | 1.91x |
| EV / Revenue | 5.12x | 3.72x | 2.85x | 3.33x | 3.81x | 2.95x | 2.62x | 2.35x |
| EV / EBITDA | 20.6x | 13.6x | 8.43x | 12.4x | 17.9x | 11x | 8.71x | 7.57x |
| EV / EBIT | 26.3x | 16.8x | 9.95x | 16.2x | 27x | 14.5x | 10.9x | 9.22x |
| EV / FCF | 951x | 38.3x | 7.5x | 27.4x | 83.2x | 23.9x | 17.1x | 16.2x |
| FCF Yield | 0.11% | 2.61% | 13.3% | 3.65% | 1.2% | 4.18% | 5.85% | 6.18% |
| 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% | 3.75% | 4.54% | 5.39% |
| 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 | 3,255 | 5,026 | 5,976 |
| 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 | 544.50 | 544.50 | 544.50 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 22.59x | 2.89x | 10.74x | 3.85% | 7.65B | |
| 31.97x | 1.95x | 8.97x | 4.34% | 10.82B | |
| 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 | |
| 24.78x | - | - | 0.61% | 417M | |
| Average | 18.97x | 1.19x | 7.55x | 4.36% | 3.52B | |
| Weighted average by Cap. | 23.98x | 1.81x | 8.77x | 4.46% |
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
- Valuation SalMar ASA
Select your edition
All financial news and data tailored to specific country editions
