|
Market Closed -
Oslo Bors
15:45:00 28/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 217.20 NOK | 0.00% |
|
+1.59% | -10.69% |
| 10-28 | SEB raises target price for Mowi to 250 Norwegian kroner (230), reiterates buy | FW |
| 10-27 | Norne Securities raises price target for Mowi to 250 Norwegian kroner (240), reiterates buy | 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 | 11,092 | - | - |
| Change | - | -24.1% | 2.25% | 1.64% | 27.27% | 2.12% | - | - |
| Enterprise Value (EV) 1 | 12,077 | 9,971 | 10,187 | 10,402 | 13,516 | 14,118 | 13,976 | 13,771 |
| Change | - | -17.44% | 2.17% | 2.11% | 29.94% | 4.45% | -1% | -1.47% |
| P/E | 21.1x | 10.5x | 18.9x | 18.1x | 14.9x | 35.5x | 15.4x | 12.8x |
| PBR | 3.43x | 2.34x | 2.34x | 2.22x | 2.48x | 2.58x | 2.47x | 2.34x |
| 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 | 1.72x | 1.61x | 1.52x |
| EV / Revenue | 2.87x | 2.02x | 1.85x | 1.86x | 2.36x | 2.19x | 2.02x | 1.89x |
| EV / EBITDA | 17.5x | 8.45x | 8.34x | 10.1x | 14.2x | 10.1x | 8.82x | 7.82x |
| EV / EBIT | 23.1x | 9.92x | 9.91x | 12.5x | 18.6x | 14.3x | 12x | 10.2x |
| EV / FCF | 20.5x | 32.2x | 17.1x | 19.2x | 27.3x | 29.8x | 18.4x | 15.9x |
| FCF Yield | 4.87% | 3.11% | 5.85% | 5.21% | 3.66% | 3.35% | 5.43% | 6.31% |
| Dividend per Share 2 | 0.3626 | 0.6739 | 0.6337 | 0.5649 | 0.5909 | 0.7893 | 0.9235 | 1.112 |
| Rate of return | 1.73% | 4.24% | 3.9% | 3.42% | 2.87% | 3.75% | 4.39% | 5.28% |
| EPS 2 | 0.99 | 1.51 | 0.86 | 0.91 | 1.38 | 0.5929 | 1.37 | 1.649 |
| Distribution rate | 36.6% | 44.6% | 73.7% | 62.1% | 42.8% | 133% | 67.4% | 67.4% |
| Net sales 1 | 4,208 | 4,946 | 5,506 | 5,604 | 5,720 | 6,434 | 6,909 | 7,276 |
| EBITDA 1 | 690.3 | 1,179 | 1,221 | 1,030 | 948.9 | 1,394 | 1,584 | 1,762 |
| EBIT 1 | 522.6 | 1,005 | 1,028 | 828.9 | 726.8 | 987.3 | 1,163 | 1,347 |
| Net income 1 | 511.8 | 782.4 | 444.4 | 468.5 | 717.9 | 318.6 | 721.3 | 867.5 |
| Net Debt 1 | 1,257 | 1,759 | 1,790 | 1,867 | 2,654 | 3,026 | 2,884 | 2,679 |
| Reference price 2 | 20.92 | 15.88 | 16.24 | 16.50 | 20.60 | 21.04 | 21.04 | 21.04 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 35.37x | 2.19x | 10.12x | 3.78% | 12.28B | |
| 21.75x | 2.94x | 14.46x | 3.77% | 258B | |
| 19.4x | 2.49x | 14.84x | 3.3% | 79.58B | |
| 16.55x | 1.72x | 9.76x | 3.79% | 44.17B | |
| 14.46x | 0.52x | 9.3x | 2.67% | 37.69B | |
| 19.94x | 3.05x | 12.39x | 3.51% | 33.05B | |
| 34.98x | 3.03x | 17.65x | 1.06% | 30.9B | |
| 26.02x | 5.48x | 17.46x | 3.22% | 29.65B | |
| -8.48x | 1.85x | 9.24x | 6.67% | 28.53B | |
| 18x | 1.72x | 12.18x | 4.74% | 27.4B | |
| Average | 19.80x | 2.50x | 12.74x | 3.65% | 58.16B | |
| Weighted average by Cap. | 20.01x | 2.64x | 13.57x | 3.64% |
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
- Valuation Mowi ASA
Select your edition
All financial news and data tailored to specific country editions
