|
Market Closed -
Deutsche Boerse AG
07:23:09 11/09/2026 BST
|
5-day change | 1st Jan Change | ||
| 18.59 EUR | -3.88% |
|
+1.03% | -9.23% |
| 09-11 | BofA doubles upgrade of Salmar to buy | FW |
| 08-27 | Calendar Friday, August 28 | FW |
Company Valuation: Mowi ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 10,819 | 8,212 | 8,397 | 8,534 | 10,862 | 10,068 | - | - |
| Change | - | -24.1% | 2.25% | 1.64% | 27.27% | -7.31% | - | - |
| Enterprise Value (EV) 1 | 12,077 | 9,971 | 10,187 | 10,402 | 13,516 | 13,110 | 12,976 | 12,803 |
| Change | - | -17.44% | 2.17% | 2.11% | 29.94% | -3% | -1.02% | -1.33% |
| P/E | 21.1x | 10.5x | 18.9x | 18.1x | 14.9x | 34.2x | 14.1x | 11.8x |
| PBR | 3.43x | 2.34x | 2.34x | 2.22x | 2.48x | 2.35x | 2.25x | 2.13x |
| PEG | - | 0.2x | -0.4x | 3.11x | 0.3x | -0.6x | 0x | 0.6x |
| Capitalization / Revenue | 2.57x | 1.66x | 1.53x | 1.52x | 1.9x | 1.58x | 1.46x | 1.4x |
| EV / Revenue | 2.87x | 2.02x | 1.85x | 1.86x | 2.36x | 2.05x | 1.89x | 1.78x |
| EV / EBITDA | 17.5x | 8.45x | 8.34x | 10.1x | 14.2x | 9.47x | 8.18x | 7.31x |
| EV / EBIT | 23.1x | 9.92x | 9.91x | 12.5x | 18.6x | 13.7x | 11.2x | 9.53x |
| EV / FCF | 20.5x | 32.2x | 17.1x | 19.2x | 27.3x | 28.2x | 16.9x | 14.9x |
| FCF Yield | 4.87% | 3.11% | 5.85% | 5.21% | 3.66% | 3.55% | 5.92% | 6.71% |
| Dividend per Share 2 | 0.3626 | 0.6739 | 0.6337 | 0.5649 | 0.5909 | 0.774 | 0.9315 | 1.229 |
| Rate of return | 1.73% | 4.24% | 3.9% | 3.42% | 2.87% | 4.05% | 4.88% | 6.44% |
| EPS 2 | 0.99 | 1.51 | 0.86 | 0.91 | 1.38 | 0.5586 | 1.356 | 1.615 |
| Distribution rate | 36.6% | 44.6% | 73.7% | 62.1% | 42.8% | 139% | 68.7% | 76.1% |
| Net sales 1 | 4,208 | 4,946 | 5,506 | 5,604 | 5,720 | 6,380 | 6,874 | 7,202 |
| EBITDA 1 | 690.3 | 1,179 | 1,221 | 1,030 | 948.9 | 1,384 | 1,587 | 1,751 |
| EBIT 1 | 522.6 | 1,005 | 1,028 | 828.9 | 726.8 | 958.4 | 1,161 | 1,344 |
| Net income 1 | 511.8 | 782.4 | 444.4 | 468.5 | 717.9 | 299 | 715.1 | 851.2 |
| Net Debt 1 | 1,257 | 1,759 | 1,790 | 1,867 | 2,654 | 3,043 | 2,908 | 2,736 |
| Reference price 2 | 20.92 | 15.88 | 16.24 | 16.50 | 20.60 | 19.09 | 19.09 | 19.09 |
| Nbr of stocks (in thousands) | 517,111 | 517,111 | 517,111 | 517,111 | 527,291 | 527,291 | - | - |
| Announcement Date | 16/02/22 | 14/02/23 | 14/02/24 | 12/02/25 | 11/02/26 | - | - | - |
1EUR in Million2EUR
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 34.18x | 2.05x | 9.47x | 4.05% | 11.68B | |
| 25.01x | 3.1x | 11.56x | 3.82% | 8.53B | |
| 24.99x | 1.06x | 7.14x | 5.71% | 2.81B | |
| 12.11x | 0.63x | 8.66x | 2.91% | 2.31B | |
| 16.82x | 0.73x | 4.71x | 7.6% | 1.86B | |
| 10.86x | 0.79x | 9.05x | 5.85% | 1.48B | |
| 8.69x | 0.34x | 3.9x | 3.17% | 1.26B | |
| Average | 18.95x | 1.24x | 7.78x | 4.73% | 4.28B | |
| Weighted average by Cap. | 25.70x | 1.93x | 9.23x | 4.33% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- MOWI Stock
- PND Stock
- Valuation Mowi ASA
Select your edition
All financial news and data tailored to specific country editions
