Valuation Mowi ASA Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG Other stock markets 17:32:13 29/06/2026 +04			5-day change	1st Jan Change
16.74 ^EUR	-3.07%		-3.90%	-18.26%

06-29	Barclays Reduces Mowi's PT, Maintains Overweight Rating	MT
06-29	SEB cuts Mowi price target to 230 Norwegian kroner (240), reiterates Buy	FW

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	8,828	-	-
Change	-	-24.1%	2.25%	1.64%	27.27%	-18.72%	-	-
Enterprise Value (EV) ¹	12,077	9,971	10,187	10,402	13,516	11,697	11,490	11,308
Change	-	-17.44%	2.17%	2.11%	29.94%	-13.46%	-1.77%	-1.58%
P/E	21.1x	10.5x	18.9x	18.1x	14.9x	13.1x	10.8x	9.83x
PBR	3.43x	2.34x	2.34x	2.22x	2.48x	1.88x	1.77x	1.68x
PEG	-	0.2x	-0.4x	3.11x	0.3x	-1.73x	0.5x	1.02x
Capitalization / Revenue	2.57x	1.66x	1.53x	1.52x	1.9x	1.31x	1.21x	1.15x
EV / Revenue	2.87x	2.02x	1.85x	1.86x	2.36x	1.73x	1.58x	1.47x
EV / EBITDA	17.5x	8.45x	8.34x	10.1x	14.2x	8.14x	6.62x	6.16x
EV / EBIT	23.1x	9.92x	9.91x	12.5x	18.6x	11.3x	8.72x	7.97x
EV / FCF	20.5x	32.2x	17.1x	19.2x	27.3x	20.3x	14.2x	12.6x
FCF Yield	4.87%	3.11%	5.85%	5.21%	3.66%	4.93%	7.05%	7.94%
Dividend per Share ²	0.3626	0.6739	0.6337	0.5649	0.5909	0.7664	1.068	1.183
Rate of return	1.73%	4.24%	3.9%	3.42%	2.87%	4.58%	6.38%	7.06%
EPS ²	0.99	1.51	0.86	0.91	1.38	1.275	1.554	1.704
Distribution rate	36.6%	44.6%	73.7%	62.1%	42.8%	60.1%	68.7%	69.4%
Net sales ¹	4,208	4,946	5,506	5,604	5,720	6,755	7,286	7,666
EBITDA ¹	690.3	1,179	1,221	1,030	948.9	1,437	1,734	1,836
EBIT ¹	522.6	1,005	1,028	828.9	726.8	1,033	1,318	1,419
Net income ¹	511.8	782.4	444.4	468.5	717.9	645.8	832.6	919.1
Net Debt ¹	1,257	1,759	1,790	1,867	2,654	2,869	2,661	2,479
Reference price ²	20.92	15.88	16.24	16.50	20.60	16.74	16.74	16.74
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
SALMAR ASA	17.67x	2.86x	9.44x	4.45%	7.07B
LEROY SEAFOOD	12.61x	0.9x	5.73x	6.63%	2.44B
NISSUI CORPORATION	14.5x	0.66x	9.54x	2.33%	2.41B
AUSTEVOLL SEAFOOD ASA	8.52x	0.61x	3.48x	7.89%	1.68B
THAI UNION GROUP	10.33x	0.76x	8.66x	5.85%	1.34B
DONGWON INDUSTRIES CO., LTD.	7.04x	0.31x	3.63x	3.88%	891M
VINH HOAN CORPORATION	8.81x	0.88x	5.73x	3.33%	513M
Average	11.35x	1.00x	6.60x	4.91%	2.33B
Weighted average by Cap.	14.05x	1.64x	7.80x	4.86%