|
Market Closed -
London S.E.
10:20:00 2026-09-09 EDT
|
5-day change | 1st Jan Change | ||
| 570.75 NOK | +2.61% |
|
-0.48% | -7.46% |
| 09-03 | Norne Securities Downgrades SalMar to Hold, Lifts PT | MT |
| 09-03 | Norne Securities downgrades Salmar to hold (buy), target price 630 Norwegian kroner - BN | 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 | 78,152 | - | - |
| Change | - | -21.92% | 20.69% | 5.76% | 17.18% | -6.37% | - | - |
| Enterprise Value (EV) 1 | 77,024 | 74,889 | 80,462 | 88,031 | 104,317 | 98,902 | 97,568 | 94,944 |
| Change | - | -2.77% | 7.44% | 9.41% | 18.5% | -5.19% | -1.35% | -2.69% |
| P/E | 26.9x | 13.9x | 23.4x | 24x | 75.3x | 24.9x | 16.1x | 13.6x |
| PBR | 5.41x | 2.61x | 3.76x | 3.98x | 4.71x | 4.17x | 3.52x | 3.09x |
| 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 | 2.41x | 2.2x | 2.04x |
| EV / Revenue | 5.12x | 3.72x | 2.85x | 3.33x | 3.81x | 3.06x | 2.75x | 2.48x |
| EV / EBITDA | 20.6x | 13.6x | 8.43x | 12.4x | 17.9x | 11.5x | 9.16x | 7.92x |
| EV / EBIT | 26.3x | 16.8x | 9.95x | 16.2x | 27x | 15.3x | 11.5x | 9.66x |
| EV / FCF | 951x | 38.3x | 7.5x | 27.4x | 83.2x | 24.8x | 17.7x | 17.1x |
| FCF Yield | 0.11% | 2.61% | 13.3% | 3.65% | 1.2% | 4.03% | 5.64% | 5.84% |
| Dividend per Share 2 | 20 | 20 | 35 | 22 | 10 | 22.07 | 23.99 | 29.35 |
| Rate of return | 3.29% | 5.2% | 6.15% | 4.07% | 1.62% | 3.85% | 4.18% | 5.12% |
| EPS 2 | 22.61 | 27.64 | 24.3 | 22.5 | 8.2 | 23.07 | 35.53 | 42.32 |
| Distribution rate | 88.5% | 72.4% | 144% | 97.8% | 122% | 95.7% | 67.5% | 69.3% |
| Net sales 1 | 15,044 | 20,158 | 28,219 | 26,426 | 27,394 | 32,362 | 35,524 | 38,357 |
| EBITDA 1 | 3,734 | 5,502 | 9,540 | 7,120 | 5,812 | 8,584 | 10,656 | 11,991 |
| EBIT 1 | 2,927 | 4,465 | 8,088 | 5,429 | 3,867 | 6,475 | 8,498 | 9,832 |
| Net income 1 | 2,668 | 3,312 | 3,203 | 2,969 | 1,105 | 3,219 | 4,901 | 5,924 |
| Net Debt 1 | 5,543 | 19,079 | 13,107 | 16,799 | 20,848 | 20,750 | 19,416 | 16,792 |
| Reference price 2 | 608.00 | 384.80 | 569.20 | 540.50 | 617.50 | 573.50 | 573.50 | 573.50 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 34.77x | 2.04x | 9.55x | 4.03% | 11.74B | |
| 23.62x | 3.09x | 11.22x | 3.93% | 8.29B | |
| 25.12x | 1.06x | 7.17x | 5.67% | 2.84B | |
| 12.45x | 0.64x | 8.8x | 2.83% | 2.37B | |
| 16.73x | 0.72x | 4.69x | 7.65% | 1.86B | |
| 11.2x | 0.8x | 9.18x | 5.67% | 1.54B | |
| 8.57x | 0.34x | 3.87x | 3.22% | 1.24B | |
| Average | 18.92x | 1.24x | 7.78x | 4.71% | 4.27B | |
| Weighted average by Cap. | 25.57x | 1.91x | 9.17x | 4.34% |
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
- 0FWY Stock
- Valuation SalMar ASA
Select your edition
All financial news and data tailored to specific country editions
