Valuation Leroy Seafood

Equities

Market Closed - Oslo Bors Other stock markets 15:45:00 06/03/2026 GMT			5-day change	1st Jan Change
51.25 ^NOK	+0.39%		+3.12%	+0.99%

03-03	Lerøy Seafood Group ASA - Analyst/Investor Day
03-03	Norne Securities Upgrades Lerøy Seafood to Buy (Hold), Target Price Set at 60 Norwegian Kroner - BN	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	36,062	41,064	32,840	24,915	29,274	30,518	30,518	-
Change	-	13.87%	-20.03%	-24.13%	17.5%	4.25%	0%	-
Enterprise Value (EV) ¹	39,583	45,693	37,187	30,124	36,979	38,803	37,636	36,512
Change	-	15.44%	-18.62%	-18.99%	22.76%	4.93%	-3.01%	-2.99%
P/E ratio	45.5x	15.6x	11.3x	91x	10.9x	83.2x	12.4x	10.4x
PBR	2.15x	2.26x	1.58x	1.33x	1.46x	1.56x	1.48x	1.39x
PEG	-	0x	1.1x	-1x	0x	-1x	0x	0.5x
Capitalization / Revenue	1.81x	1.78x	1.23x	0.81x	0.94x	0.88x	0.87x	0.83x
EV / Revenue	1.98x	1.98x	1.4x	0.98x	1.19x	1.17x	1.07x	0.99x
EV / EBITDA	12.7x	12.1x	8.23x	6.24x	8.02x	9.21x	5.96x	5.29x
EV / EBIT	20.3x	18.1x	11.6x	9.71x	12.5x	16.3x	8.65x	7.51x
EV / FCF	39.1x	24.1x	27.2x	14.3x	91.1x	29.3x	11.2x	13.1x
FCF Yield	2.56%	4.15%	3.68%	7%	1.1%	3.41%	8.94%	7.63%
Dividend per Share ²	1.5	2	2.5	2.5	2.5	2.333	2.743	3.032
Rate of return	2.48%	2.9%	4.53%	5.98%	5.09%	4.55%	5.35%	5.92%
EPS ²	1.33	4.42	4.88	0.46	4.49	0.61	4.119	4.912
Distribution rate	113%	45.2%	51.2%	543%	55.7%	254%	66.6%	61.7%
Net sales ¹	19,960	23,073	26,646	30,870	31,125	34,364	35,251	36,963
EBITDA ¹	3,109	3,778	4,521	4,831	4,612	4,409	6,315	6,902
EBIT ¹	1,950	2,519	3,195	3,102	2,960	2,502	4,353	4,863
Net income ¹	794.3	2,632	2,904	272.5	2,673	366	2,453	2,988
Net Debt ¹	3,521	4,629	4,346	5,209	7,705	8,285	7,118	5,993
Reference price ²	60.56	68.96	55.15	41.84	49.16	51.25	51.25	51.25
Nbr of stocks (in thousands)	595,476	595,476	595,476	595,476	595,476	595,476	595,476	-
Announcement Date	18/02/21	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.($)
LEROY SEAFOOD	55.87x	1.17x	9.21x	4.55%	3.18B
MOWI ASA	34.47x	2.33x	11.9x	2.76%	12.26B
NISSUI CORPORATION	16.49x	0.7x	10.12x	2.01%	2.75B
AUSTEVOLL SEAFOOD ASA	28.19x	0.76x	5.32x	5.97%	2.18B
THAI UNION GROUP	9.71x	0.73x	8.17x	6.17%	1.32B
Average	28.94x	1.14x	8.94x	4.29%	4.34B
Weighted average by Cap.	33.18x	1.70x	10.39x	3.46%