|
Market Closed -
Oslo Bors
15:45:00 28/08/2026 BST
|
5-day change | 1st Jan Change | ||
| 209.00 NOK | +1.41% |
|
+2.75% | -14.06% |
| 08-27 | Calendar Friday, August 28 | FW |
| 08-19 | Handelsbanken reiterates buy on Mowi, sees a strong long-term case | 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 | 10,130 | - | - |
| Change | - | -24.1% | 2.25% | 1.64% | 27.27% | -6.74% | - | - |
| Enterprise Value (EV) 1 | 12,077 | 9,971 | 10,187 | 10,402 | 13,516 | 13,173 | 13,038 | 12,866 |
| Change | - | -17.44% | 2.17% | 2.11% | 29.94% | -2.54% | -1.02% | -1.33% |
| P/E | 21.1x | 10.5x | 18.9x | 18.1x | 14.9x | 34.9x | 14.3x | 11.9x |
| PBR | 3.43x | 2.34x | 2.34x | 2.22x | 2.48x | 2.36x | 2.27x | 2.15x |
| 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 | 1.57x | 1.48x | 1.41x |
| EV / Revenue | 2.87x | 2.02x | 1.85x | 1.86x | 2.36x | 2.04x | 1.9x | 1.79x |
| EV / EBITDA | 17.5x | 8.45x | 8.34x | 10.1x | 14.2x | 9.57x | 8.32x | 7.35x |
| EV / EBIT | 23.1x | 9.92x | 9.91x | 12.5x | 18.6x | 13.8x | 11.4x | 9.58x |
| EV / FCF | 20.5x | 32.2x | 17.1x | 19.2x | 27.3x | 28.3x | 17x | 15x |
| FCF Yield | 4.87% | 3.11% | 5.85% | 5.21% | 3.66% | 3.53% | 5.89% | 6.67% |
| Dividend per Share 2 | 0.3626 | 0.6739 | 0.6337 | 0.5649 | 0.5909 | 0.7714 | 0.945 | 1.229 |
| Rate of return | 1.73% | 4.24% | 3.9% | 3.42% | 2.87% | 4.02% | 4.92% | 6.4% |
| EPS 2 | 0.99 | 1.51 | 0.86 | 0.91 | 1.38 | 0.5507 | 1.344 | 1.615 |
| Distribution rate | 36.6% | 44.6% | 73.7% | 62.1% | 42.8% | 140% | 70.3% | 76.1% |
| Net sales 1 | 4,208 | 4,946 | 5,506 | 5,604 | 5,720 | 6,442 | 6,853 | 7,202 |
| EBITDA 1 | 690.3 | 1,179 | 1,221 | 1,030 | 948.9 | 1,376 | 1,567 | 1,751 |
| EBIT 1 | 522.6 | 1,005 | 1,028 | 828.9 | 726.8 | 957.6 | 1,148 | 1,344 |
| Net income 1 | 511.8 | 782.4 | 444.4 | 468.5 | 717.9 | 294.9 | 709.1 | 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 | 19.21 | 19.21 | 19.21 |
| 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.($) | ||
|---|---|---|---|---|---|---|
 | 34.89x | 2.04x | 9.57x | 4.02% | 11.76B | |
| 25.08x | 3.08x | 11.6x | 3.82% | 8.41B | |
| 26.38x | 1.1x | 7.44x | 5.4% | 2.94B | |
| 13.15x | 0.66x | 9.08x | 2.68% | 2.42B | |
| 19.02x | 0.76x | 4.91x | 7.17% | 1.95B | |
| 11.09x | 0.8x | 9.11x | 5.73% | 1.5B | |
| 8.79x | 0.34x | 3.92x | 3.14% | 1.24B | |
| Average | 19.77x | 1.26x | 7.95x | 4.56% | 4.32B | |
| Weighted average by Cap. | 26.31x | 1.91x | 9.33x | 4.24% |
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
