|
Real-time Estimate
Tradegate
19:55:18 17/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 18.62 EUR | +0.65% |
|
+0.89% | -11.13% |
| 05:03pm | Calendar Tuesday, August 18 | FW |
| 03:20pm | Mowi loses buy rating from Kepler on concerns over rising costs | FW |
Company Valuation: Mowi ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 10,819 | 8,212 | 8,397 | 8,534 | 10,862 | 9,745 | - | - |
| Change | - | -24.1% | 2.25% | 1.64% | 27.27% | -10.28% | - | - |
| Enterprise Value (EV) 1 | 12,077 | 9,971 | 10,187 | 10,402 | 13,516 | 12,554 | 12,398 | 12,251 |
| Change | - | -17.44% | 2.17% | 2.11% | 29.94% | -7.12% | -1.24% | -1.19% |
| P/E | 21.1x | 10.5x | 18.9x | 18.1x | 14.9x | 16.1x | 12.8x | 11x |
| PBR | 3.43x | 2.34x | 2.34x | 2.22x | 2.48x | 2.08x | 1.98x | 1.88x |
| PEG | - | 0.2x | -0.4x | 3.11x | 0.3x | -1x | 0.5x | 0.7x |
| Capitalization / Revenue | 2.57x | 1.66x | 1.53x | 1.52x | 1.9x | 1.5x | 1.39x | 1.32x |
| EV / Revenue | 2.87x | 2.02x | 1.85x | 1.86x | 2.36x | 1.93x | 1.77x | 1.66x |
| EV / EBITDA | 17.5x | 8.45x | 8.34x | 10.1x | 14.2x | 9.02x | 7.58x | 6.83x |
| EV / EBIT | 23.1x | 9.92x | 9.91x | 12.5x | 18.6x | 13x | 10.2x | 8.95x |
| EV / FCF | 20.5x | 32.2x | 17.1x | 19.2x | 27.3x | 22.5x | 16.5x | 14.1x |
| FCF Yield | 4.87% | 3.11% | 5.85% | 5.21% | 3.66% | 4.45% | 6.04% | 7.07% |
| Dividend per Share 2 | 0.3626 | 0.6739 | 0.6337 | 0.5649 | 0.5909 | 0.74 | 0.9822 | 1.227 |
| Rate of return | 1.73% | 4.24% | 3.9% | 3.42% | 2.87% | 4% | 5.31% | 6.64% |
| EPS 2 | 0.99 | 1.51 | 0.86 | 0.91 | 1.38 | 1.15 | 1.44 | 1.676 |
| Distribution rate | 36.6% | 44.6% | 73.7% | 62.1% | 42.8% | 64.4% | 68.2% | 73.2% |
| Net sales 1 | 4,208 | 4,946 | 5,506 | 5,604 | 5,720 | 6,492 | 6,989 | 7,367 |
| EBITDA 1 | 690.3 | 1,179 | 1,221 | 1,030 | 948.9 | 1,392 | 1,635 | 1,794 |
| EBIT 1 | 522.6 | 1,005 | 1,028 | 828.9 | 726.8 | 964.1 | 1,210 | 1,369 |
| Net income 1 | 511.8 | 782.4 | 444.4 | 468.5 | 717.9 | 586.2 | 758 | 881.6 |
| Net Debt 1 | 1,257 | 1,759 | 1,790 | 1,867 | 2,654 | 2,809 | 2,653 | 2,505 |
| Reference price 2 | 20.92 | 15.88 | 16.24 | 16.50 | 20.60 | 18.48 | 18.48 | 18.48 |
| Nbr of stocks (in thousands) | 517,111 | 517,111 | 517,111 | 517,111 | 527,291 | 527,291 | - | - |
| Announcement Date | 16/02/22 | 14/02/23 | 14/02/24 | 12/02/25 | 11/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 16.09x | 1.93x | 9.03x | 4% | 11.28B | |
| 19.01x | 2.92x | 10.05x | 4.17% | 7.47B | |
| 14.57x | 0.97x | 6.54x | 6.21% | 2.67B | |
| 13.48x | 0.67x | 9.21x | 2.61% | 2.5B | |
| 8.63x | 0.66x | 3.88x | 7.47% | 1.86B | |
| 10.91x | 0.79x | 9.05x | 5.82% | 1.48B | |
| 8.54x | 0.34x | 3.86x | 3.23% | 1.17B | |
| Average | 13.03x | 1.18x | 7.38x | 4.79% | 4.06B | |
| Weighted average by Cap. | 15.42x | 1.78x | 8.53x | 4.42% |
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
- MOWI Stock
- PND Stock
- Valuation Mowi ASA
Select your edition
All financial news and data tailored to specific country editions
