|
Market Closed -
Nasdaq Stockholm
12:00:00 2026-10-14 EDT
|
5-day change | 1st Jan Change | ||
| 550.50 NOK | 0.00% |
|
-5.25% | -11.28% |
| 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 | 95,884 | 95,358 | 92,913 |
| Change | - | -2.77% | 7.44% | 9.41% | 18.5% | -8.08% | -0.55% | -2.56% |
| P/E | 26.9x | 13.9x | 23.4x | 24x | 75.3x | 22.9x | 14.8x | 12.8x |
| PBR | 5.41x | 2.61x | 3.76x | 3.98x | 4.71x | 3.92x | 3.32x | 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 | 2.32x | 2.05x | 1.91x |
| EV / Revenue | 5.12x | 3.72x | 2.85x | 3.33x | 3.81x | 2.96x | 2.6x | 2.36x |
| EV / EBITDA | 20.6x | 13.6x | 8.43x | 12.4x | 17.9x | 11x | 8.72x | 7.64x |
| EV / EBIT | 26.3x | 16.8x | 9.95x | 16.2x | 27x | 14.5x | 10.9x | 9.31x |
| EV / FCF | 951x | 38.3x | 7.5x | 27.4x | 83.2x | 23x | 17.6x | 16.7x |
| FCF Yield | 0.11% | 2.61% | 13.3% | 3.65% | 1.2% | 4.34% | 5.69% | 5.98% |
| 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 | 24.08 | 37.25 | 43.16 |
| Distribution rate | 88.5% | 72.4% | 144% | 97.8% | 122% | 81.3% | 65.4% | 68.8% |
| Net sales 1 | 15,044 | 20,158 | 28,219 | 26,426 | 27,394 | 32,355 | 36,655 | 39,423 |
| EBITDA 1 | 3,734 | 5,502 | 9,540 | 7,120 | 5,812 | 8,740 | 10,934 | 12,161 |
| EBIT 1 | 2,927 | 4,465 | 8,088 | 5,429 | 3,867 | 6,613 | 8,764 | 9,979 |
| Net income 1 | 2,668 | 3,312 | 3,203 | 2,969 | 1,105 | 3,306 | 5,116 | 6,001 |
| Net Debt 1 | 5,543 | 19,079 | 13,107 | 16,799 | 20,848 | 20,662 | 20,135 | 17,690 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 20.33x | 2.77x | 13.84x | 4.06% | 239B | |
| 19.13x | 2.47x | 14.73x | 3.35% | 78.49B | |
| 15.9x | 1.65x | 9.38x | 3.99% | 42.3B | |
| 15.41x | 0.55x | 9.84x | 2.51% | 40.1B | |
| 19.73x | 3.02x | 12.27x | 3.54% | 32.76B | |
| 36.22x | 3.13x | 18.22x | 1.02% | 31.88B | |
| 25.5x | 5.29x | 16.85x | 3.29% | 28.98B | |
| 61.67x | 9.46x | 39.25x | 1.24% | 27.04B | |
| -7.9x | 1.77x | 8.83x | 7.15% | 26.6B | |
| Average | 22.89x | 3.34x | 15.91x | 3.35% | 60.77B | |
| Weighted average by Cap. | 21.29x | 2.93x | 14.66x | 3.6% |
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
- SALMO Stock
- Valuation SalMar ASA
Select your edition
All financial news and data tailored to specific country editions
