|
Market Closed -
Oslo Bors
10:45:00 2026-08-14 EDT
|
5-day change | 1st Jan Change | ||
| 4.005 NOK | -1.48% |
|
+0.38% | -22.83% |
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 | 2,219 | - | - |
| Change | - | 6.98% | -1.85% | 10.11% | -22.31% | -7.59% | - | - |
| Enterprise Value (EV) 1 | 2,403 | 3,162 | 3,093 | 3,403 | 4,158 | 4,527 | 4,957 | 5,958 |
| Change | - | 31.61% | -2.18% | 10.02% | 22.19% | 8.87% | 9.49% | 20.19% |
| P/E | -78.2x | -82.7x | -18.3x | -60.7x | -14x | -19.3x | 249x | 17.6x |
| PBR | 2.07x | 1.83x | 1.38x | 1.32x | 1.16x | 0.94x | 0.94x | 0.95x |
| PEG | - | 9.1x | -0x | 0.9x | -0x | 0.4x | -2x | 0x |
| Capitalization / Revenue | 218x | 60x | 16.7x | 6.55x | 7.36x | 4.14x | 2.15x | 1.46x |
| EV / Revenue | 196x | 66.3x | 18.4x | 7.22x | 12.8x | 8.44x | 4.8x | 3.92x |
| EV / EBITDA | -67.5x | -46.2x | -36.8x | 47.7x | -52.8x | 66.8x | 20.7x | 12.4x |
| EV / EBIT | -63.5x | -42.4x | -23.7x | -720x | -26.2x | -64.8x | 58.8x | 19.8x |
| EV / FCF | -2.73x | -3.62x | -7.7x | -10.8x | -3.15x | -4.49x | -5.96x | -6.11x |
| FCF Yield | -36.7% | -27.7% | -13% | -9.26% | -31.7% | -22.3% | -16.8% | -16.4% |
| Dividend per Share 2 | - | - | - | - | - | - | - | - |
| Rate of return | - | - | - | - | - | - | - | - |
| EPS 2 | -0.11 | -0.1 | -0.37 | -0.11 | -0.37 | -0.2079 | 0.0161 | 0.2276 |
| Distribution rate | - | - | - | - | - | - | - | - |
| Net sales 1 | 12.26 | 47.68 | 168.4 | 471.6 | 326 | 536.5 | 1,033 | 1,521 |
| EBITDA 1 | -35.61 | -68.48 | -83.95 | 71.42 | -78.69 | 67.82 | 239.9 | 481.6 |
| EBIT 1 | -37.84 | -74.67 | -130.7 | -4.727 | -158.9 | -69.85 | 84.23 | 301.5 |
| Net income 1 | -33.29 | -32.73 | -145.8 | -47.4 | -171.6 | -101.1 | 4.931 | 132.5 |
| Net Debt 1 | -270 | 303 | 286.8 | 313 | 1,757 | 2,308 | 2,738 | 3,739 |
| Reference price 2 | 8.600 | 8.270 | 6.780 | 6.680 | 5.190 | 4.005 | 4.005 | 4.005 |
| Nbr of stocks (in thousands) | 310,796 | 345,755 | 413,937 | 462,603 | 462,603 | 554,003 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | -18x | 8.5x | 67.25x | -.--% | 237M | |
| 20.49x | 2.8x | 8.78x | 2.63% | 3.02B | |
| 23.61x | 1.27x | 9.51x | 2.73% | 528M | |
| 73.98x | 2.56x | 11.36x | 1.99% | 486M | |
| 16.09x | 1.11x | 6.67x | 3.11% | 406M | |
| Average | 23.23x | 3.25x | 20.71x | 2.09% | 934.51M | |
| Weighted average by Cap. | 24.07x | 2.74x | 11.91x | 2.48% |
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
