|
Real-time Estimate
Tradegate
06:53:10 2026-09-11 EDT
|
5-day change | 1st Jan Change | ||
| 53.38 EUR | -0.51% |
|
+4.19% | +3.28% |
| 06:57am | BofA doubles upgrade of Salmar to buy | FW |
| 05:45am | Bank of America upgrades Salmar to buy (underperform), price target 650 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 | 76,585 | - | - |
| Change | - | -21.92% | 20.69% | 5.76% | 17.18% | -8.25% | - | - |
| Enterprise Value (EV) 1 | 77,024 | 74,889 | 80,462 | 88,031 | 104,317 | 97,334 | 96,000 | 93,377 |
| Change | - | -2.77% | 7.44% | 9.41% | 18.5% | -6.69% | -1.37% | -2.73% |
| P/E | 26.9x | 13.9x | 23.4x | 24x | 75.3x | 24.2x | 15.4x | 13.3x |
| PBR | 5.41x | 2.61x | 3.76x | 3.98x | 4.71x | 4.09x | 3.45x | 3.03x |
| 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 | 2.37x | 2.15x | 2x |
| EV / Revenue | 5.12x | 3.72x | 2.85x | 3.33x | 3.81x | 3.01x | 2.69x | 2.43x |
| EV / EBITDA | 20.6x | 13.6x | 8.43x | 12.4x | 17.9x | 11.3x | 8.91x | 7.79x |
| EV / EBIT | 26.3x | 16.8x | 9.95x | 16.2x | 27x | 14.9x | 11.1x | 9.5x |
| EV / FCF | 951x | 38.3x | 7.5x | 27.4x | 83.2x | 24.4x | 17.4x | 16.8x |
| FCF Yield | 0.11% | 2.61% | 13.3% | 3.65% | 1.2% | 4.09% | 5.73% | 5.94% |
| Dividend per Share 2 | 20 | 20 | 35 | 22 | 10 | 22.22 | 24.7 | 29.35 |
| Rate of return | 3.29% | 5.2% | 6.15% | 4.07% | 1.62% | 3.95% | 4.4% | 5.22% |
| EPS 2 | 22.61 | 27.64 | 24.3 | 22.5 | 8.2 | 23.25 | 36.42 | 42.32 |
| Distribution rate | 88.5% | 72.4% | 144% | 97.8% | 122% | 95.6% | 67.8% | 69.3% |
| Net sales 1 | 15,044 | 20,158 | 28,219 | 26,426 | 27,394 | 32,288 | 35,631 | 38,357 |
| EBITDA 1 | 3,734 | 5,502 | 9,540 | 7,120 | 5,812 | 8,651 | 10,778 | 11,991 |
| EBIT 1 | 2,927 | 4,465 | 8,088 | 5,429 | 3,867 | 6,544 | 8,625 | 9,832 |
| Net income 1 | 2,668 | 3,312 | 3,203 | 2,969 | 1,105 | 3,238 | 5,027 | 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 | 562.00 | 562.00 | 562.00 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 34.06x | 2.01x | 9.4x | 4.11% | 11.5B | |
| 24.37x | 3.01x | 11.34x | 3.93% | 8.25B | |
| 24.91x | 1.06x | 7.13x | 5.72% | 2.8B | |
| 12.23x | 0.64x | 8.71x | 2.88% | 2.33B | |
| 16.8x | 0.73x | 4.7x | 7.61% | 1.86B | |
| 10.86x | 0.79x | 9.05x | 5.85% | 1.48B | |
| 8.53x | 0.34x | 3.86x | 3.23% | 1.23B | |
| Average | 18.82x | 1.22x | 7.74x | 4.76% | 4.21B | |
| Weighted average by Cap. | 25.43x | 1.88x | 9.13x | 4.39% |
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
- JEP Stock
- Valuation SalMar ASA
Select your edition
All financial news and data tailored to specific country editions
