|
Real-time
Oslo Bors
06:10:43 2026-10-15 EDT
|
5-day change | 1st Jan Change | ||
| 3.120 NOK | +0.65% |
|
+3.14% | -39.88% |
| 10-09 | Pareto Securities cuts price target for Salmon Evolution to 4.20 Norwegian kroner (5.20), reiterates buy | FW |
| 10-01 | Affärsvärlden gives a neutral recommendation for Salmon Evolution | FW |
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 | 1,686 | - | - |
| Change | - | 6.98% | -1.85% | 10.11% | -22.31% | -29.76% | - | - |
| Enterprise Value (EV) 1 | 2,403 | 3,162 | 3,093 | 3,403 | 4,158 | 4,065 | 4,263 | 4,758 |
| Change | - | 31.61% | -2.18% | 10.02% | 22.19% | -2.24% | 4.88% | 11.6% |
| P/E | -78.2x | -82.7x | -18.3x | -60.7x | -14x | -10.5x | -48.1x | 15.6x |
| PBR | 2.07x | 1.83x | 1.38x | 1.32x | 1.16x | 0.75x | 0.78x | 0.75x |
| PEG | - | 9.1x | -0x | 0.9x | -0x | 0.5x | 0.6x | -0x |
| Capitalization / Revenue | 218x | 60x | 16.7x | 6.55x | 7.36x | 3.51x | 1.68x | 1.21x |
| EV / Revenue | 196x | 66.3x | 18.4x | 7.22x | 12.8x | 8.45x | 4.23x | 3.41x |
| EV / EBITDA | -67.5x | -46.2x | -36.8x | 47.7x | -52.8x | -686x | 23.2x | 11.9x |
| EV / EBIT | -63.5x | -42.4x | -23.7x | -720x | -26.2x | -42.1x | 53.7x | 23.2x |
| EV / FCF | -2.73x | -3.62x | -7.7x | -10.8x | -3.15x | -4.68x | -5.92x | -13.4x |
| FCF Yield | -36.7% | -27.7% | -13% | -9.26% | -31.7% | -21.4% | -16.9% | -7.45% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.11 | -0.1 | -0.37 | -0.11 | -0.37 | -0.2939 | -0.0644 | 0.1983 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 12.26 | 47.68 | 168.4 | 471.6 | 326 | 480.9 | 1,007 | 1,396 |
| EBITDA 1 | -35.61 | -68.48 | -83.95 | 71.42 | -78.69 | -5.922 | 183.6 | 399.6 |
| EBIT 1 | -37.84 | -74.67 | -130.7 | -4.727 | -158.9 | -96.64 | 79.33 | 205.2 |
| Net income 1 | -33.29 | -32.73 | -145.8 | -47.4 | -171.6 | -159.4 | -21.6 | 124.8 |
| Net Debt 1 | -270 | 303 | 286.8 | 313 | 1,757 | 2,379 | 2,577 | 3,072 |
| Reference price 2 | 8.600 | 8.270 | 6.780 | 6.680 | 5.190 | 3.100 | 3.100 | 3.100 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | -10.55x | 8.45x | -686.44x | -.--% | 177M | |
| -152.21x | 2.01x | 18.05x | 0.15% | 34.32B | |
| -32.43x | 1.18x | 68.79x | -.--% | 14.99B | |
| 18.16x | 0.49x | 9.48x | 2.87% | 10.64B | |
| 8.87x | 1.1x | 9.06x | 4.77% | 5.16B | |
| 11.6x | 0.33x | 4.5x | 1.65% | 4.63B | |
| -15.92x | 0.67x | 17.59x | 0.13% | 4.52B | |
| -20.36x | - | - | - | 3.92B | |
| 18.49x | - | - | 3.81% | 3.49B | |
| Average | -19.37x | 2.03x | -79.85x | 1.67% | 9.09B | |
| Weighted average by Cap. | -67.28x | 1.39x | 23.88x | 1.05% |
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
