Valuation Bakkafrost

Stocks

Market Closed - Oslo Bors 15:45:00 03/09/2026 BST			5-day change	1st Jan Change
440.00 ^NOK	-1.12%		-12.52%	-14.81%

09-01	Handelsbanken raises its target price for Bakkafrost to 465 Norwegian kroner (450), reiterates hold - BN	FW
09-01	Arctic cuts Bakkafrost target price to 537 Norwegian kroner (542), reiterates buy - 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	18,034	-	-
Change	-	0.05%	-18.52%	13.32%	-18.73%	-6.51%	-	-
Enterprise Value (EV) ¹	27,822	28,372	24,479	26,735	23,187	22,816	22,132	21,933
Change	-	1.98%	-13.72%	9.22%	-13.27%	-1.6%	-3%	-0.9%
P/E	26.7x	19.1x	21.9x	36.8x	37x	28x	13.3x	10.7x
PBR	2.75x	2.47x	1.93x	2.13x	1.75x	1.57x	1.45x	1.32x
PEG	-	0.5x	-0.8x	-1.1x	-2x	1.2x	0x	0.4x
Capitalization / Revenue	4.63x	3.61x	2.93x	3.17x	2.75x	2.25x	1.83x	1.66x
EV / Revenue	5.01x	3.98x	3.43x	3.57x	3.31x	2.85x	2.24x	2.01x
EV / EBITDA	20.6x	12.7x	11.2x	11.9x	13.9x	8.87x	6.83x	5.86x
EV / EBIT	33.9x	16.6x	15.9x	17.3x	26.1x	13.9x	9.7x	7.88x
EV / FCF	2,259x	-538x	-1,159x	19.9x	-410x	30.8x	18.9x	14.5x
FCF Yield	0.04%	-0.19%	-0.09%	5.01%	-0.24%	3.25%	5.3%	6.87%
Dividend per Share ²	5.14	10	8.7	8.44	3.45	7.975	12	13.86
Rate of return	1.18%	2.3%	2.46%	2.11%	1.06%	2.62%	3.94%	4.55%
EPS ²	16.32	22.75	16.15	10.88	8.83	10.89	22.92	28.4
Distribution rate	31.5%	44%	53.9%	77.6%	39.1%	73.3%	52.3%	48.8%
Net sales ¹	5,554	7,130	7,141	7,480	7,007	8,009	9,860	10,895
EBITDA ¹	1,352	2,243	2,181	2,254	1,673	2,572	3,239	3,742
EBIT ¹	821.2	1,705	1,544	1,550	888	1,641	2,283	2,785
Net income ¹	964.1	1,345	955.6	656.6	530.2	641.8	1,345	1,676
Net Debt ¹	2,126	2,664	3,533	3,000	3,897	4,782	4,099	3,900
Reference price ²	434.98	435.17	353.78	400.56	326.74	304.50	304.50	304.50
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	28.31x	2.88x	8.96x	2.59%	2.83B
AKVA GROUP ASA	24.67x	1.3x	9.68x	1.58%	549M
MÅSØVAL	-35.22x	2.68x	13.35x	3.97%	498M
SALMONES CAMANCHACA S.A.	14.85x	0.96x	5.94x	3.55%	397M
ANDFJORD SALMON	-22.29x	16.53x	224.55x	-	372M
Average	2.07x	4.87x	52.50x	2.92%	929.31M
Weighted average by Cap.	15.87x	3.60x	26.53x	2.71%