|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 508.50 NOK | +1.50% |
|
+3.61% | -17.65% |
| 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 |
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 | 69,294 | - | - |
| Change | - | -21.92% | 20.69% | 5.76% | 17.18% | -16.98% | - | - |
| Enterprise Value (EV) 1 | 77,024 | 74,889 | 80,462 | 88,031 | 104,317 | 87,878 | 85,895 | 82,665 |
| Change | - | -2.77% | 7.44% | 9.41% | 18.5% | -15.76% | -2.26% | -3.76% |
| P/E | 26.9x | 13.9x | 23.4x | 24x | 75.3x | 18.2x | 13x | 11.4x |
| PBR | 5.41x | 2.61x | 3.76x | 3.98x | 4.71x | 3.34x | 3.03x | 2.68x |
| 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 | 2.26x | 2.02x | 1.86x |
| EV / Revenue | 5.12x | 3.72x | 2.85x | 3.33x | 3.81x | 2.86x | 2.5x | 2.22x |
| EV / EBITDA | 20.6x | 13.6x | 8.43x | 12.4x | 17.9x | 9.64x | 7.66x | 6.69x |
| EV / EBIT | 26.3x | 16.8x | 9.95x | 16.2x | 27x | 12.4x | 9.37x | 8.04x |
| EV / FCF | 951x | 38.3x | 7.5x | 27.4x | 83.2x | 19.2x | 14.3x | 14.5x |
| FCF Yield | 0.11% | 2.61% | 13.3% | 3.65% | 1.2% | 5.21% | 6.99% | 6.88% |
| 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% | 4.24% | 5.18% | 5.32% |
| 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 | 508.50 | 508.50 | 508.50 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 18.25x | 2.86x | 9.64x | 4.24% | 7.23B | |
| 15.01x | 1.89x | 8.76x | 4.09% | 10.89B | |
| 13.2x | 0.92x | 6.27x | 6.57% | 2.54B | |
| 13.11x | 0.65x | 9.05x | 2.7% | 2.29B | |
| 8.23x | 0.64x | 3.75x | 7.75% | 1.77B | |
| 11.17x | 0.78x | 8.82x | 5.55% | 1.42B | |
| 8x | 0.33x | 3.85x | 3.41% | 1.06B | |
| Average | 12.42x | 1.15x | 7.16x | 4.9% | 3.89B | |
| Weighted average by Cap. | 14.62x | 1.76x | 8.27x | 4.53% |
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
