|
Real-time
Oslo Bors
14:18:34 14/08/2026 +04
|
5-day change | 1st Jan Change | ||
| 517.50 NOK | -1.05% |
|
-1.15% | -16.19% |
| 08-13 | Nordea Bank Downgrades SalMar to Sell Rating | MT |
| 08-13 | Nordea cuts Salmar to sell ahead of the Q2 report | 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 | 71,270 | - | - |
| Change | - | -21.92% | 20.69% | 5.76% | 17.18% | -14.61% | - | - |
| Enterprise Value (EV) 1 | 77,024 | 74,889 | 80,462 | 88,031 | 104,317 | 90,493 | 88,595 | 85,294 |
| Change | - | -2.77% | 7.44% | 9.41% | 18.5% | -13.25% | -2.1% | -3.73% |
| P/E | 26.9x | 13.9x | 23.4x | 24x | 75.3x | 19.2x | 13.6x | 11.8x |
| PBR | 5.41x | 2.61x | 3.76x | 3.98x | 4.71x | 3.45x | 3.15x | 2.78x |
| 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 | 2.3x | 2.05x | 1.88x |
| EV / Revenue | 5.12x | 3.72x | 2.85x | 3.33x | 3.81x | 2.93x | 2.55x | 2.25x |
| EV / EBITDA | 20.6x | 13.6x | 8.43x | 12.4x | 17.9x | 10.1x | 8.03x | 6.96x |
| EV / EBIT | 26.3x | 16.8x | 9.95x | 16.2x | 27x | 13x | 9.87x | 8.39x |
| EV / FCF | 951x | 38.3x | 7.5x | 27.4x | 83.2x | 19.6x | 15x | 13.2x |
| FCF Yield | 0.11% | 2.61% | 13.3% | 3.65% | 1.2% | 5.1% | 6.66% | 7.59% |
| Dividend per Share 2 | 20 | 20 | 35 | 22 | 10 | 21.56 | 26.32 | 30.92 |
| Rate of return | 3.29% | 5.2% | 6.15% | 4.07% | 1.62% | 4.12% | 5.03% | 5.91% |
| EPS 2 | 22.61 | 27.64 | 24.3 | 22.5 | 8.2 | 27.19 | 38.44 | 44.31 |
| Distribution rate | 88.5% | 72.4% | 144% | 97.8% | 122% | 79.3% | 68.5% | 69.8% |
| Net sales 1 | 15,044 | 20,158 | 28,219 | 26,426 | 27,394 | 30,929 | 34,737 | 37,840 |
| EBITDA 1 | 3,734 | 5,502 | 9,540 | 7,120 | 5,812 | 9,000 | 11,039 | 12,253 |
| EBIT 1 | 2,927 | 4,465 | 8,088 | 5,429 | 3,867 | 6,981 | 8,979 | 10,167 |
| Net income 1 | 2,668 | 3,312 | 3,203 | 2,969 | 1,105 | 3,663 | 5,215 | 6,009 |
| Net Debt 1 | 5,543 | 19,079 | 13,107 | 16,799 | 20,848 | 19,223 | 17,325 | 14,024 |
| Reference price 2 | 608.00 | 384.80 | 569.20 | 540.50 | 617.50 | 523.00 | 523.00 | 523.00 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 19.24x | 2.93x | 10.06x | 4.12% | 7.5B | |
| 16.17x | 1.94x | 9.06x | 3.98% | 11.29B | |
| 14.59x | 0.97x | 6.55x | 6.2% | 2.65B | |
| 13.01x | 0.66x | 9.02x | 2.7% | 2.41B | |
| 8.69x | 0.66x | 3.9x | 7.42% | 1.86B | |
| 11.52x | 0.81x | 9.27x | 5.51% | 1.56B | |
| 8.4x | 0.34x | 3.94x | 3.25% | 1.15B | |
| Average | 13.09x | 1.19x | 7.40x | 4.74% | 4.06B | |
| Weighted average by Cap. | 15.50x | 1.79x | 8.55x | 4.4% |
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
- Valuation SalMar ASA
Select your edition
All financial news and data tailored to specific country editions
