|
Market Closed -
OTC Markets
17:51:39 24/09/2026 +04
|
5-day change | 1st Jan Change | ||
| 59.00 USD | -4.84% |
|
-4.84% | +9.26% |
| 09-25 | Salmar Board Member Martin Bech Holte Buys NOK 1.13 Mln Worth Of Shares | RE |
| 09-23 | Pareto Securities raises Salmar price target to 550 Norwegian kroner (520), reiterates hold | FW |
Company Valuation: SalMar ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 71,481 | 55,810 | 67,355 | 71,232 | 83,469 | 79,106 | - | - |
| Change | - | -21.92% | 20.69% | 5.76% | 17.18% | -5.23% | - | - |
| Enterprise Value (EV) 1 | 77,024 | 74,889 | 80,462 | 88,031 | 104,317 | 99,832 | 98,683 | 96,018 |
| Change | - | -2.77% | 7.44% | 9.41% | 18.5% | -4.3% | -1.15% | -2.7% |
| P/E | 26.9x | 13.9x | 23.4x | 24x | 75.3x | 23.7x | 15.7x | 13.5x |
| PBR | 5.41x | 2.61x | 3.76x | 3.98x | 4.71x | 4.17x | 3.47x | 3.06x |
| PEG | - | 0.6x | -1.9x | -3.24x | -1.2x | 0x | 0.3x | 0.8x |
| Capitalization / Revenue | 4.75x | 2.77x | 2.39x | 2.7x | 3.05x | 2.45x | 2.21x | 2.04x |
| EV / Revenue | 5.12x | 3.72x | 2.85x | 3.33x | 3.81x | 3.09x | 2.75x | 2.48x |
| EV / EBITDA | 20.6x | 13.6x | 8.43x | 12.4x | 17.9x | 11.4x | 9.11x | 7.95x |
| EV / EBIT | 26.3x | 16.8x | 9.95x | 16.2x | 27x | 15x | 11.4x | 9.68x |
| EV / FCF | 951x | 38.3x | 7.5x | 27.4x | 83.2x | 25.1x | 18x | 17x |
| FCF Yield | 0.11% | 2.61% | 13.3% | 3.65% | 1.2% | 3.98% | 5.57% | 5.88% |
| Dividend per Share 2 | 20 | 20 | 35 | 22 | 10 | 20.42 | 24.7 | 29.35 |
| Rate of return | 3.29% | 5.2% | 6.15% | 4.07% | 1.62% | 3.52% | 4.26% | 5.06% |
| EPS 2 | 22.61 | 27.64 | 24.3 | 22.5 | 8.2 | 24.54 | 36.89 | 43.03 |
| Distribution rate | 88.5% | 72.4% | 144% | 97.8% | 122% | 83.2% | 67% | 68.2% |
| Net sales 1 | 15,044 | 20,158 | 28,219 | 26,426 | 27,394 | 32,352 | 35,855 | 38,774 |
| EBITDA 1 | 3,734 | 5,502 | 9,540 | 7,120 | 5,812 | 8,789 | 10,830 | 12,083 |
| EBIT 1 | 2,927 | 4,465 | 8,088 | 5,429 | 3,867 | 6,676 | 8,676 | 9,923 |
| Net income 1 | 2,668 | 3,312 | 3,203 | 2,969 | 1,105 | 3,388 | 5,073 | 6,000 |
| Net Debt 1 | 5,543 | 19,079 | 13,107 | 16,799 | 20,848 | 20,726 | 19,577 | 16,912 |
| Reference price 2 | 608.00 | 384.80 | 569.20 | 540.50 | 617.50 | 580.50 | 580.50 | 580.50 |
| Nbr of stocks (in thousands) | 117,568 | 145,037 | 118,333 | 131,789 | 135,173 | 136,272 | - | - |
| Announcement Date | 18/02/22 | 21/02/23 | 15/02/24 | 18/02/25 | 10/02/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.68x | 2x | 9.17x | 4.22% | 11.11B | |
| 22.8x | 3x | 11.03x | 3.65% | 8.01B | |
| 25.42x | 1.02x | 6.93x | 5.93% | 2.64B | |
| 12.07x | 0.63x | 8.71x | 2.91% | 2.21B | |
| 16.86x | 0.71x | 4.61x | 7.87% | 1.75B | |
| 11.37x | 0.82x | 9.55x | 5.62% | 1.53B | |
| 8.01x | 0.33x | 3.75x | 3.44% | 1.13B | |
| Average | 18.46x | 1.22x | 7.68x | 4.81% | 4.05B | |
| Weighted average by Cap. | 24.50x | 1.88x | 8.97x | 4.39% |
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
- SALM Stock
- SALRF Stock
- Valuation SalMar ASA
Select your edition
All financial news and data tailored to specific country editions
