|
Market Closed -
Oslo Bors
08:15:00 02/10/2026 pm IST
|
5-day change | 1st Jan Change | ||
| 201.40 NOK | 0.00% |
|
-2.04% | -17.19% |
| 02/10 | Goldman Sachs sees new profitability era for salmon sector | FW |
| 02/10 | Goldman Sachs initiates coverage of Mowi with a neutral rating and a price target of 220 Norwegian kroner - BN | 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 | 12,863 | 12,718 | 12,538 |
| Change | - | -17.44% | 2.17% | 2.11% | 29.94% | -4.83% | -1.13% | -1.41% |
| 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 | 2.01x | 1.84x | 1.73x |
| EV / EBITDA | 17.5x | 8.45x | 8.34x | 10.1x | 14.2x | 9.34x | 8.04x | 7.18x |
| EV / EBIT | 23.1x | 9.92x | 9.91x | 12.5x | 18.6x | 13.4x | 11x | 9.41x |
| EV / FCF | 20.5x | 32.2x | 17.1x | 19.2x | 27.3x | 27.5x | 16.6x | 14.7x |
| FCF Yield | 4.87% | 3.11% | 5.85% | 5.21% | 3.66% | 3.64% | 6.02% | 6.81% |
| 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 | 6,414 | 6,894 | 7,259 |
| EBITDA 1 | 690.3 | 1,179 | 1,221 | 1,030 | 948.9 | 1,377 | 1,581 | 1,747 |
| EBIT 1 | 522.6 | 1,005 | 1,028 | 828.9 | 726.8 | 962.9 | 1,159 | 1,333 |
| Net income 1 | 511.8 | 782.4 | 444.4 | 468.5 | 717.9 | 304.4 | 723.2 | 852.4 |
| Net Debt 1 | 1,257 | 1,759 | 1,790 | 1,867 | 2,654 | 3,062 | 2,916 | 2,736 |
| Reference price 2 | 20.92 | 15.88 | 16.24 | 16.50 | 20.60 | 18.59 | 18.59 | 18.59 |
| Nbr of stocks (in thousands) | 5,17,111 | 5,17,111 | 5,17,111 | 5,17,111 | 5,27,291 | 5,27,291 | - | - |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 32.63x | 2.01x | 9.34x | 4.22% | 1.1TCr | |
| 19.66x | 2.7x | 13.49x | 4.2% | 23TCr | |
| 18.1x | 2.36x | 14.09x | 3.54% | 7.43TCr | |
| 15.92x | 1.67x | 9.48x | 3.97% | 4.28TCr | |
| 14.9x | 0.53x | 9.56x | 2.59% | 3.88TCr | |
| 19.39x | 2.97x | 12.07x | 3.6% | 3.22TCr | |
| 35.68x | 3.08x | 17.97x | 1.04% | 3.15TCr | |
| 25.03x | 5.24x | 16.69x | 3.35% | 2.84TCr | |
| -7.82x | 1.76x | 8.76x | 7.23% | 2.63TCr | |
| Average | 19.28x | 2.48x | 12.38x | 3.75% | 5.75TCr | |
| Weighted average by Cap. | 18.90x | 2.52x | 12.98x | 3.84% |
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
- Valuation Mowi ASA
Select your edition
All financial news and data tailored to specific country editions
