Valuation Austevoll Seafood ASA

Stocks

Market Closed - Oslo Bors Other stock markets 15:45:00 09/06/2026 BST			5-day change	1st Jan Change
82.70 ^NOK	+0.61%		-2.93%	-15.18%

06-02	DNB Carnegie cuts salmon sector earnings forecasts, Mowi remains top pick - BN	FW
06-02	DNB Carnegie trims Austevoll Seafood price target to NOK 109 (115), reiterates Buy	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	21,474	17,851	14,965	19,738	19,678	16,590	-	-
Change	-	-16.87%	-16.17%	31.89%	-0.31%	-15.69%	-	-
Enterprise Value (EV) ¹	25,493	24,842	23,399	29,940	30,384	25,127	23,990	22,264
Change	-	-2.55%	-5.81%	27.95%	1.48%	-17.3%	-4.53%	-7.2%
P/E ratio	11.2x	7.27x	51.1x	7.19x	44.3x	8.45x	6.96x	6.15x
PBR	1.61x	1.17x	1.01x	1.16x	1.23x	1.02x	0.97x	0.93x
PEG	-	0.3x	-0.6x	0x	-0.5x	0x	0.3x	0.5x
Capitalization / Revenue	0.81x	0.57x	0.44x	0.56x	0.5x	0.41x	0.39x	0.37x
EV / Revenue	0.96x	0.8x	0.69x	0.85x	0.77x	0.62x	0.56x	0.49x
EV / EBITDA	5.3x	4.3x	4.44x	4.1x	5.75x	3.53x	2.99x	2.67x
EV / EBIT	7.92x	6.13x	6.45x	5.71x	10.1x	5.51x	4.38x	3.84x
EV / FCF	8.77x	16.3x	13.9x	9.71x	10x	7.02x	7.09x	6.47x
FCF Yield	11.4%	6.12%	7.18%	10.3%	9.95%	14.2%	14.1%	15.5%
Dividend per Share ²	4.5	4.5	4.5	6.5	6.5	6.5	7.334	7.963
Rate of return	4.23%	5.09%	6.07%	6.65%	6.67%	7.91%	8.92%	9.69%
EPS ²	9.47	12.16	1.45	13.6	2.2	9.732	11.81	13.36
Distribution rate	47.5%	37%	310%	47.8%	295%	66.8%	62.1%	59.6%
Net sales ¹	26,633	31,150	33,774	35,377	39,320	40,420	42,961	45,062
EBITDA ¹	4,810	5,782	5,269	7,311	5,288	7,115	8,022	8,335
EBIT ¹	3,218	4,051	3,626	5,246	3,007	4,558	5,480	5,794
Net income ¹	1,911	2,454	292	2,745	449	1,972	2,600	2,948
Net Debt ¹	4,019	6,991	8,434	10,202	10,706	8,537	7,400	5,674
Reference price ²	106.40	88.45	74.15	97.80	97.50	82.20	82.20	82.20
Nbr of stocks (in thousands)	201,824	201,824	201,824	201,824	201,824	201,824	-	-
Announcement Date	17/02/22	21/02/23	28/02/24	28/02/25	24/02/26	-	-	-

¹NOK in Million²NOK

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.($)
AUSTEVOLL SEAFOOD ASA	8.45x	0.62x	3.53x	7.91%	1.76B
MOWI ASA	13.87x	1.76x	8.25x	4.45%	10.48B
SALMAR ASA	17.89x	2.85x	9.41x	4.46%	7.4B
LEROY SEAFOOD	12.4x	0.9x	5.63x	6.67%	2.54B
NISSUI CORPORATION	14.3x	0.66x	9.45x	2.36%	2.4B
THAI UNION GROUP	10.01x	0.75x	8.59x	6.02%	1.33B
DONGWON INDUSTRIES CO., LTD.	7.35x	0.32x	3.7x	3.72%	916M
Average	12.04x	1.12x	6.94x	5.08%	3.83B
Weighted average by Cap.	14.11x	1.71x	7.98x	4.76%