Valuation Austevoll Seafood ASA

Equities

Real-time Oslo Bors Other stock markets 14:56:00 09/02/2026 GMT			5-day change	1st Jan Change
93.00 ^NOK	-0.75%		+1.75%	-4.62%

02-02	Norne Securities Raises Price Target for Austevoll Seafood to 100 Norwegian Kroner (95), Reiterates Hold - BN	FW
02-02	Fearnley Downgrades Austevoll Seafood to Hold (Buy), Sets Target Price at 104 Norwegian Kroner - BN	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	17,700	21,474	17,851	14,965	19,738	18,911	18,911	-
Change	-	21.32%	-16.87%	-16.17%	31.89%	-4.19%	0%	-
Enterprise Value (EV) ¹	23,642	25,493	24,842	23,399	29,940	26,535	25,502	23,913
Change	-	7.83%	-2.55%	-5.81%	27.95%	-11.38%	-3.89%	-6.23%
P/E ratio	35.8x	11.2x	7.27x	51.1x	7.19x	20.3x	8.82x	7.39x
PBR	1.47x	1.61x	1.17x	1.01x	1.16x	1.16x	1.1x	1.03x
PEG	-	0x	0.3x	-0.6x	0x	-0.3x	0x	0.4x
Capitalization / Revenue	0.79x	0.81x	0.57x	0.44x	0.56x	0.49x	0.47x	0.45x
EV / Revenue	1.05x	0.96x	0.8x	0.69x	0.85x	0.69x	0.64x	0.57x
EV / EBITDA	6.43x	5.3x	4.3x	4.44x	4.1x	4.52x	3.34x	2.82x
EV / EBIT	11x	7.92x	6.13x	6.45x	5.71x	7.51x	4.95x	3.98x
EV / FCF	16.7x	8.77x	16.3x	13.9x	9.71x	17.1x	10.1x	7.4x
FCF Yield	5.99%	11.4%	6.12%	7.18%	10.3%	5.85%	9.89%	13.5%
Dividend per Share ²	3.5	4.5	4.5	4.5	6.5	6.125	6.957	7.463
Rate of return	3.99%	4.23%	5.09%	6.07%	6.65%	6.54%	7.42%	7.97%
EPS ²	2.45	9.47	12.16	1.45	13.6	4.615	10.62	12.67
Distribution rate	143%	47.5%	37%	310%	47.8%	133%	65.5%	58.9%
Net sales ¹	22,447	26,633	31,150	33,774	35,377	38,225	40,130	41,989
EBITDA ¹	3,675	4,810	5,782	5,269	7,311	5,871	7,634	8,472
EBIT ¹	2,159	3,218	4,051	3,626	5,246	3,534	5,157	6,009
Net income ¹	494.1	1,911	2,454	292	2,745	1,023	2,207	2,633
Net Debt ¹	5,942	4,019	6,991	8,434	10,202	7,624	6,591	5,002
Reference price ²	87.70	106.40	88.45	74.15	97.80	93.70	93.70	93.70
Nbr of stocks (in thousands)	201,824	201,824	201,824	201,824	201,824	201,824	201,824	-
Announcement Date	19/02/21	17/02/22	21/02/23	28/02/24	28/02/25	-	-	-

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	20.3x	0.69x	4.52x	6.54%	1.96B
MOWI ASA	34.82x	2.33x	11.87x	2.77%	12.45B
SALMAR ASA	56.96x	3.62x	17.71x	2.7%	8.36B
LEROY SEAFOOD	53.28x	1.12x	8.87x	4.77%	3.01B
NISSUI CORPORATION	16.69x	0.68x	10.33x	1.96%	2.75B
THAI UNION GROUP	11.47x	0.75x	8.57x	5.24%	1.48B
Average	32.25x	1.53x	10.31x	4%	5B
Weighted average by Cap.	39.08x	2.23x	12.41x	3.25%