|
Real-time
Oslo Bors
09:17:49 21/10/2026 BST
|
5-day change | 1st Jan Change | ||
| 574.00 NOK | 0.00% |
|
+3.80% | -7.21% |
| 10-06 | SalMar ASA Announces Consolidated Operating Results for the Third Quarter of 2026 | CI |
| 10-02 | Goldman Sachs sees new profitability era for salmon sector | FW |
Company Valuation: SalMar ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 71,481 | 55,810 | 67,355 | 71,232 | 83,469 | 78,220 | - | - |
| Change | - | -21.92% | 20.69% | 5.76% | 17.18% | -6.29% | - | - |
| Enterprise Value (EV) 1 | 77,024 | 74,889 | 80,462 | 88,031 | 104,317 | 99,039 | 98,546 | 96,090 |
| Change | - | -2.77% | 7.44% | 9.41% | 18.5% | -5.06% | -0.5% | -2.49% |
| P/E | 26.9x | 13.9x | 23.4x | 24x | 75.3x | 24x | 15.5x | 13.3x |
| PBR | 5.41x | 2.61x | 3.76x | 3.98x | 4.71x | 4.1x | 3.51x | 3.1x |
| PEG | - | 0.6x | -1.9x | -3.24x | -1.2x | 0x | 0.3x | 0.8x |
| Capitalization / Revenue | 4.75x | 2.77x | 2.39x | 2.7x | 3.05x | 2.42x | 2.13x | 1.98x |
| EV / Revenue | 5.12x | 3.72x | 2.85x | 3.33x | 3.81x | 3.07x | 2.69x | 2.44x |
| EV / EBITDA | 20.6x | 13.6x | 8.43x | 12.4x | 17.9x | 11.4x | 9.04x | 7.89x |
| EV / EBIT | 26.3x | 16.8x | 9.95x | 16.2x | 27x | 15.1x | 11.3x | 9.61x |
| EV / FCF | 951x | 38.3x | 7.5x | 27.4x | 83.2x | 23.9x | 18.4x | 17.2x |
| FCF Yield | 0.11% | 2.61% | 13.3% | 3.65% | 1.2% | 4.18% | 5.44% | 5.8% |
| Dividend per Share 2 | 20 | 20 | 35 | 22 | 10 | 19.58 | 24.36 | 29.71 |
| Rate of return | 3.29% | 5.2% | 6.15% | 4.07% | 1.62% | 3.41% | 4.24% | 5.18% |
| EPS 2 | 22.61 | 27.64 | 24.3 | 22.5 | 8.2 | 23.92 | 37.1 | 43.25 |
| Distribution rate | 88.5% | 72.4% | 144% | 97.8% | 122% | 81.8% | 65.7% | 68.7% |
| Net sales 1 | 15,044 | 20,158 | 28,219 | 26,426 | 27,394 | 32,305 | 36,655 | 39,423 |
| EBITDA 1 | 3,734 | 5,502 | 9,540 | 7,120 | 5,812 | 8,700 | 10,904 | 12,181 |
| EBIT 1 | 2,927 | 4,465 | 8,088 | 5,429 | 3,867 | 6,573 | 8,734 | 9,999 |
| Net income 1 | 2,668 | 3,312 | 3,203 | 2,969 | 1,105 | 3,282 | 5,095 | 6,013 |
| Net Debt 1 | 5,543 | 19,079 | 13,107 | 16,799 | 20,848 | 20,818 | 20,326 | 17,869 |
| Reference price 2 | 608.00 | 384.80 | 569.20 | 540.50 | 617.50 | 574.00 | 574.00 | 574.00 |
| Nbr of stocks (in thousands) | 117,568 | 145,037 | 118,333 | 131,789 | 135,173 | 136,272 | - | - |
| Announcement Date | 18/02/22 | 21/02/23 | 15/02/24 | 18/02/25 | 10/02/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.99x | 3.07x | 11.38x | 3.41% | 8.32B | |
| 21.85x | 2.94x | 14.66x | 3.78% | 259B | |
| 19.91x | 2.54x | 15.13x | 3.22% | 81.67B | |
| 16.51x | 1.7x | 9.68x | 3.83% | 44.1B | |
| 14.88x | 0.53x | 9.54x | 2.59% | 38.78B | |
| 20.52x | 3.13x | 12.72x | 3.41% | 34.07B | |
| 35.8x | 3.09x | 18.03x | 1.04% | 31.57B | |
| 25.73x | 5.34x | 17.01x | 3.26% | 29.28B | |
| -8.4x | 1.84x | 9.17x | 6.73% | 28.26B | |
| 17.49x | 1.68x | 11.88x | 4.88% | 26.58B | |
| Average | 18.83x | 2.59x | 12.92x | 3.61% | 58.18B | |
| Weighted average by Cap. | 19.95x | 2.66x | 13.76x | 3.62% |
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
- SALM Stock
- Valuation SalMar ASA
Select your edition
All financial news and data tailored to specific country editions
