|
Real-time Estimate
Tradegate
12:48:46 02/10/2026 +04
|
5-day change | 1st Jan Change | ||
| 18.84 EUR | +2.03% |
|
-1.02% | -9.96% |
| 09-30 | Fearnley raises target price for Mowi to 240 Norwegian kroner (233), reiterates Buy - BN | FW |
| 09-23 | Pareto Securities raises Mowi price target to 210 Norwegian kroner (200), reiterates hold | 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 | 9,802 | - | - |
| Change | - | -24.1% | 2.25% | 1.64% | 27.27% | -9.76% | - | - |
| Enterprise Value (EV) 1 | 12,077 | 9,971 | 10,187 | 10,402 | 13,516 | 12,829 | 12,688 | 12,517 |
| Change | - | -17.44% | 2.17% | 2.11% | 29.94% | -5.08% | -1.11% | -1.34% |
| P/E | 21.1x | 10.5x | 18.9x | 18.1x | 14.9x | 32.6x | 13.6x | 11.4x |
| PBR | 3.43x | 2.34x | 2.34x | 2.22x | 2.48x | 2.28x | 2.19x | 2.07x |
| PEG | - | 0.2x | -0.4x | 3.11x | 0.3x | -0.6x | 0x | 0.6x |
| Capitalization / Revenue | 2.57x | 1.66x | 1.53x | 1.52x | 1.9x | 1.53x | 1.42x | 1.35x |
| EV / Revenue | 2.87x | 2.02x | 1.85x | 1.86x | 2.36x | 2x | 1.84x | 1.72x |
| EV / EBITDA | 17.5x | 8.45x | 8.34x | 10.1x | 14.2x | 9.18x | 7.93x | 7.05x |
| EV / EBIT | 23.1x | 9.92x | 9.91x | 12.5x | 18.6x | 13.3x | 10.9x | 9.33x |
| EV / FCF | 20.5x | 32.2x | 17.1x | 19.2x | 27.3x | 27.4x | 16.6x | 14.7x |
| FCF Yield | 4.87% | 3.11% | 5.85% | 5.21% | 3.66% | 3.65% | 6.03% | 6.82% |
| Dividend per Share 2 | 0.3626 | 0.6739 | 0.6337 | 0.5649 | 0.5909 | 0.7852 | 0.9412 | 1.237 |
| Rate of return | 1.73% | 4.24% | 3.9% | 3.42% | 2.87% | 4.22% | 5.06% | 6.65% |
| EPS 2 | 0.99 | 1.51 | 0.86 | 0.91 | 1.38 | 0.5698 | 1.37 | 1.632 |
| Distribution rate | 36.6% | 44.6% | 73.7% | 62.1% | 42.8% | 138% | 68.7% | 75.8% |
| Net sales 1 | 4,208 | 4,946 | 5,506 | 5,604 | 5,720 | 6,411 | 6,893 | 7,264 |
| EBITDA 1 | 690.3 | 1,179 | 1,221 | 1,030 | 948.9 | 1,398 | 1,600 | 1,776 |
| EBIT 1 | 522.6 | 1,005 | 1,028 | 828.9 | 726.8 | 964.4 | 1,159 | 1,342 |
| Net income 1 | 511.8 | 782.4 | 444.4 | 468.5 | 717.9 | 304.4 | 720.6 | 858.1 |
| Net Debt 1 | 1,257 | 1,759 | 1,790 | 1,867 | 2,654 | 3,027 | 2,885 | 2,715 |
| Reference price 2 | 20.92 | 15.88 | 16.24 | 16.50 | 20.60 | 18.59 | 18.59 | 18.59 |
| 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 (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 19.62x | 2.7x | 13.48x | 4.21% | 231B | |
| 17.97x | 2.35x | 14.01x | 3.56% | 73.72B | |
| 15.31x | 1.63x | 9.28x | 4.09% | 41.7B | |
| 14.73x | 0.53x | 9.47x | 2.62% | 38.33B | |
| 19.29x | 2.96x | 12.01x | 3.63% | 32.01B | |
| 36.01x | 3.11x | 18.13x | 1.03% | 31.88B | |
| 25.03x | 5.24x | 16.72x | 3.35% | 28.39B | |
| -7.92x | 1.77x | 8.83x | 7.14% | 26.63B | |
| 60.39x | 9.26x | 38.41x | 1.26% | 26.11B | |
| Average | 22.27x | 3.28x | 15.59x | 3.43% | 58.88B | |
| Weighted average by Cap. | 20.58x | 2.86x | 14.29x | 3.72% |
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
