Valuation Bakkafrost

Stocks

Market Closed - Oslo Bors Other stock markets 15:45:00 03/07/2026 BST			5-day change	1st Jan Change
408.60 ^NOK	-0.44%		-5.11%	-20.89%

06-02	DNB Carnegie cuts salmon sector earnings forecasts, Mowi remains top pick - BN	FW
05-20	Handelsbanken raises Bakkafrost price target to NOK 491 (449), reiterates Hold - BN	FW

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	16,099	-	-
Change	-	0.05%	-18.52%	13.32%	-18.73%	-16.54%	-	-
Enterprise Value (EV) ¹	27,822	28,372	24,479	26,735	23,187	20,215	19,820	19,360
Change	-	1.98%	-13.72%	9.22%	-13.27%	-12.82%	-1.95%	-2.32%
P/E	26.7x	19.1x	21.9x	36.8x	37x	17.3x	11.1x	9.31x
PBR	2.75x	2.47x	1.93x	2.13x	1.75x	1.36x	1.25x	1.14x
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	1.9x	1.65x	1.49x
EV / Revenue	5.01x	3.98x	3.43x	3.57x	3.31x	2.38x	2.03x	1.79x
EV / EBITDA	20.6x	12.7x	11.2x	11.9x	13.9x	7.6x	5.85x	5.07x
EV / EBIT	33.9x	16.6x	15.9x	17.3x	26.1x	11.6x	8.23x	6.79x
EV / FCF	2,259x	-538x	-1,159x	19.9x	-410x	306x	18.9x	13.9x
FCF Yield	0.04%	-0.19%	-0.09%	5.01%	-0.24%	0.33%	5.28%	7.19%
Dividend per Share ²	5.14	10	8.7	8.44	-	8.222	12	12.13
Rate of return	1.18%	2.3%	2.46%	2.11%	-	3.03%	4.42%	4.47%
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%	-	52.4%	48.9%	41.6%
Net sales ¹	5,554	7,130	7,141	7,480	7,007	8,492	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	907.7	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	271.51	271.51	271.51
Nbr of stocks (in thousands)	59,074	59,075	59,206	59,253	59,038	59,294	-	-
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	17.35x	2.39x	7.63x	3.02%	2.47B
AKVA GROUP ASA	22.13x	1.19x	9.06x	2.93%	474M
SALMONES CAMANCHACA S.A.	16.6x	1.17x	7.05x	3.01%	419M
MÅSØVAL	67.35x	2.37x	10.43x	2.27%	411M
ANDFJORD SALMON	-25.76x	17.38x	346.91x	-	360M
Average	19.53x	4.90x	76.22x	2.81%	827.32M
Weighted average by Cap.	19.04x	3.43x	37.52x	2.92%