Valuation Bakkafrost

Stocks

Real-time Oslo Bors Other stock markets 05:01:36 24/07/2026 pm IST			5-day change	1st Jan Change
446.80 ^NOK	+1.18%		-0.45%	-13.49%

08/07	Handelsbanken cuts target price for Bakkafrost to 450 Norwegian kroner (491), reiterates hold - BN	FW
02/07	P/F Bakkafrost Reports Production Results for the Second Quarter and Year to Date 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	25,696	25,708	20,946	23,735	19,290	17,869	-	-
Change	-	0.05%	-18.52%	13.32%	-18.73%	-7.36%	-	-
Enterprise Value (EV) ¹	27,822	28,372	24,479	26,735	23,187	21,985	21,591	21,130
Change	-	1.98%	-13.72%	9.22%	-13.27%	-5.18%	-1.79%	-2.13%
P/E	26.7x	19.1x	21.9x	36.8x	37x	19.2x	12.3x	10.3x
PBR	2.75x	2.47x	1.93x	2.13x	1.75x	1.51x	1.39x	1.26x
PEG	-	0.5x	-0.8x	-1.1x	-2x	0.2x	0.2x	0.5x
Capitalization / Revenue	4.63x	3.61x	2.93x	3.17x	2.75x	2.1x	1.83x	1.66x
EV / Revenue	5.01x	3.98x	3.43x	3.57x	3.31x	2.59x	2.21x	1.96x
EV / EBITDA	20.6x	12.7x	11.2x	11.9x	13.9x	8.26x	6.37x	5.53x
EV / EBIT	33.9x	16.6x	15.9x	17.3x	26.1x	12.6x	8.97x	7.41x
EV / FCF	2,259x	-538x	-1,159x	19.9x	-410x	41.6x	19.2x	16.1x
FCF Yield	0.04%	-0.19%	-0.09%	5.01%	-0.24%	2.41%	5.2%	6.21%
Dividend per Share ²	5.14	10	8.7	8.44	3.45	8.222	12	12.13
Rate of return	1.18%	2.3%	2.46%	2.11%	1.06%	2.72%	3.98%	4.02%
EPS ²	16.32	22.75	16.15	10.88	8.83	15.71	24.54	29.16
Distribution rate	31.5%	44%	53.9%	77.6%	39.1%	52.4%	48.9%	41.6%
Net sales ¹	5,554	7,130	7,141	7,480	7,007	8,491	9,783	10,787
EBITDA ¹	1,352	2,243	2,181	2,254	1,673	2,661	3,388	3,818
EBIT ¹	821.2	1,705	1,544	1,550	888	1,747	2,408	2,850
Net income ¹	964.1	1,345	955.6	656.6	530.2	907.6	1,442	1,709
Net Debt ¹	2,126	2,664	3,533	3,000	3,897	4,116	3,721	3,261
Reference price ²	434.98	435.17	353.78	400.56	326.74	301.73	301.73	301.73
Nbr of stocks (in thousands)	59,074	59,075	59,206	59,253	59,038	59,223	-	-
Announcement Date	22/02/22	21/02/23	20/02/24	17/02/25	09/02/26	-	-	-

¹DKK in Million²DKK

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.($)
BAKKAFROST	19.21x	2.59x	8.26x	2.72%	271.81Cr
AKVA GROUP ASA	21.32x	1.23x	8.89x	3.52%	49Cr
MÅSØVAL	73.98x	2.56x	11.36x	1.99%	48Cr
ANDFJORD SALMON	-26.29x	17.61x	351.53x	-	38Cr
GRIEG SEAFOOD ASA	16.63x	1.47x	16.11x	116.94%	35Cr
SALMON EVOLUTION ASA	-18.18x	8.27x	83.53x	-.--%	23Cr
Average	14.44x	5.62x	79.95x	25.04%	77.43Cr
Weighted average by Cap.	19.35x	3.86x	40.75x	11.98%