|
Real-time
Oslo Bors
07:42:30 2026-10-15 EDT
|
5-day change | 1st Jan Change | ||
| 549.00 NOK | -0.54% |
|
-0.27% | -11.09% |
| 10-06 | SalMar ASA Announces Consolidated Operating Results for the Third Quarter of 2026 | CI |
| 10-02 | Goldman Sachs sees new profitability era for salmon sector | 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 | 75,222 | - | - |
| Change | - | -21.92% | 20.69% | 5.76% | 17.18% | -9.88% | - | - |
| Enterprise Value (EV) 1 | 77,024 | 74,889 | 80,462 | 88,031 | 104,317 | 96,041 | 95,548 | 93,092 |
| Change | - | -2.77% | 7.44% | 9.41% | 18.5% | -7.93% | -0.51% | -2.57% |
| P/E | 26.9x | 13.9x | 23.4x | 24x | 75.3x | 23.1x | 14.9x | 12.8x |
| PBR | 5.41x | 2.61x | 3.76x | 3.98x | 4.71x | 3.93x | 3.33x | 2.94x |
| 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 | 2.33x | 2.05x | 1.91x |
| EV / Revenue | 5.12x | 3.72x | 2.85x | 3.33x | 3.81x | 2.97x | 2.61x | 2.36x |
| EV / EBITDA | 20.6x | 13.6x | 8.43x | 12.4x | 17.9x | 11x | 8.76x | 7.64x |
| EV / EBIT | 26.3x | 16.8x | 9.95x | 16.2x | 27x | 14.6x | 10.9x | 9.31x |
| EV / FCF | 951x | 38.3x | 7.5x | 27.4x | 83.2x | 23.2x | 17.8x | 16.7x |
| FCF Yield | 0.11% | 2.61% | 13.3% | 3.65% | 1.2% | 4.31% | 5.61% | 5.99% |
| Dividend per Share 2 | 20 | 20 | 35 | 22 | 10 | 19.58 | 24.36 | 29.71 |
| Rate of return | 3.29% | 5.2% | 6.15% | 4.07% | 1.62% | 3.55% | 4.41% | 5.38% |
| EPS 2 | 22.61 | 27.64 | 24.3 | 22.5 | 8.2 | 23.92 | 37.11 | 43.25 |
| Distribution rate | 88.5% | 72.4% | 144% | 97.8% | 122% | 81.8% | 65.7% | 68.7% |
| Net sales 1 | 15,044 | 20,158 | 28,219 | 26,426 | 27,394 | 32,306 | 36,655 | 39,423 |
| EBITDA 1 | 3,734 | 5,502 | 9,540 | 7,120 | 5,812 | 8,700 | 10,904 | 12,181 |
| EBIT 1 | 2,927 | 4,465 | 8,088 | 5,429 | 3,867 | 6,573 | 8,734 | 9,999 |
| Net income 1 | 2,668 | 3,312 | 3,203 | 2,969 | 1,105 | 3,282 | 5,095 | 6,013 |
| Net Debt 1 | 5,543 | 19,079 | 13,107 | 16,799 | 20,848 | 20,818 | 20,326 | 17,869 |
| Reference price 2 | 608.00 | 384.80 | 569.20 | 540.50 | 617.50 | 552.00 | 552.00 | 552.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 22.92x | 2.96x | 10.97x | 3.55% | 7.88B | |
| 20.74x | 2.82x | 14.07x | 3.98% | 242B | |
| 19.47x | 2.5x | 14.93x | 3.29% | 79.86B | |
| 16.31x | 1.69x | 9.58x | 3.89% | 43.13B | |
| 15.47x | 0.55x | 9.88x | 2.49% | 40.31B | |
| 19.88x | 3.04x | 12.35x | 3.52% | 33B | |
| 37.24x | 3.21x | 18.7x | 1% | 32.69B | |
| 26x | 5.41x | 17.23x | 3.22% | 29.52B | |
| 64.13x | 9.84x | 40.83x | 1.19% | 28.05B | |
| -8x | 1.78x | 8.89x | 7.07% | 26.92B | |
| Average | 23.42x | 3.38x | 15.74x | 3.32% | 56.32B | |
| Weighted average by Cap. | 21.85x | 3.00x | 14.92x | 3.53% |
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
