|
Market Closed -
Oslo Bors
10:45:00 2026-08-27 EDT
|
5-day change | 1st Jan Change | ||
| 3.830 NOK | -0.39% |
|
-1.54% | -26.20% |
| 08-19 | Pareto Securities cuts its price target for Salmon Evolution to 5.20 Norwegian kroner (5.50), reiterates buy | FW |
| 08-18 | Salmon Evolution ASA, Q2 2026 Earnings Call, Aug 18, 2026 |
Company Valuation: Salmon Evolution ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 2,673 | 2,859 | 2,806 | 3,090 | 2,401 | 2,092 | - | - |
| Change | - | 6.98% | -1.85% | 10.11% | -22.31% | -12.88% | - | - |
| Enterprise Value (EV) 1 | 2,403 | 3,162 | 3,093 | 3,403 | 4,158 | 4,554 | 4,860 | 5,773 |
| Change | - | 31.61% | -2.18% | 10.02% | 22.19% | 9.51% | 6.72% | 18.78% |
| P/E | -78.2x | -82.7x | -18.3x | -60.7x | -14x | -14.4x | -182x | 15.6x |
| PBR | 2.07x | 1.83x | 1.38x | 1.32x | 1.16x | 0.91x | 0.92x | 0.87x |
| PEG | - | 9.1x | -0x | 0.9x | -0x | 0.5x | 2x | -0x |
| Capitalization / Revenue | 218x | 60x | 16.7x | 6.55x | 7.36x | 4.46x | 2.06x | 1.4x |
| EV / Revenue | 196x | 66.3x | 18.4x | 7.22x | 12.8x | 9.71x | 4.78x | 3.87x |
| EV / EBITDA | -67.5x | -46.2x | -36.8x | 47.7x | -52.8x | 244x | 20.2x | 12.4x |
| EV / EBIT | -63.5x | -42.4x | -23.7x | -720x | -26.2x | -62.8x | 44.9x | 19.9x |
| EV / FCF | -2.73x | -3.62x | -7.7x | -10.8x | -3.15x | -3.85x | -5.92x | -8.26x |
| FCF Yield | -36.7% | -27.7% | -13% | -9.26% | -31.7% | -26% | -16.9% | -12.1% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.11 | -0.1 | -0.37 | -0.11 | -0.37 | -0.2667 | -0.0211 | 0.2461 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 12.26 | 47.68 | 168.4 | 471.6 | 326 | 468.9 | 1,016 | 1,491 |
| EBITDA 1 | -35.61 | -68.48 | -83.95 | 71.42 | -78.69 | 18.69 | 240.6 | 467.2 |
| EBIT 1 | -37.84 | -74.67 | -130.7 | -4.727 | -158.9 | -72.46 | 108.2 | 289.9 |
| Net income 1 | -33.29 | -32.73 | -145.8 | -47.4 | -171.6 | -135.2 | -17.34 | 132.7 |
| Net Debt 1 | -270 | 303 | 286.8 | 313 | 1,757 | 2,462 | 2,768 | 3,681 |
| Reference price 2 | 8.600 | 8.270 | 6.780 | 6.680 | 5.190 | 3.845 | 3.845 | 3.845 |
| Nbr of stocks (in thousands) | 310,796 | 345,755 | 413,937 | 462,603 | 462,603 | 544,003 | - | - |
| Announcement Date | 2/10/22 | 2/8/23 | 2/13/24 | 2/11/25 | 2/24/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -14.42x | 9.71x | 243.62x | -.--% | 224M | |
| 21.42x | 2.92x | 9.24x | 2.54% | 3.18B | |
| 24.06x | 1.27x | 9.48x | 1.62% | 532M | |
| 127.96x | 2.6x | 12.28x | 1.99% | 494M | |
| 15.11x | 0.98x | 6.06x | 3.49% | 404M | |
| Average | 34.83x | 3.50x | 56.14x | 1.93% | 967.36M | |
| Weighted average by Cap. | 30.40x | 2.86x | 20.15x | 2.34% |
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
- SALME Stock
- Valuation Salmon Evolution ASA
Select your edition
All financial news and data tailored to specific country editions
