Valuation Bakkafrost

Stocks

Market Closed - Oslo Bors Other stock markets 10:45:00 2026-07-06 am EDT			5-day change	1st Jan Change
407.60 ^NOK	-0.24%		-4.54%	-21.08%

Jul. 02	P/F Bakkafrost Reports Production Results for the Second Quarter and Year to Date 2026	CI
Jul. 02	Danske Bank Upgrades Bakkafrost to Hold Rating, Trims PT	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	25,696	25,708	20,946	23,735	19,290	16,101	-	-
Change	-	0.05%	-18.52%	13.32%	-18.73%	-16.53%	-	-
Enterprise Value (EV) ¹	27,822	28,372	24,479	26,735	23,187	20,217	19,822	19,362
Change	-	1.98%	-13.72%	9.22%	-13.27%	-12.81%	-1.95%	-2.32%
P/E	26.7x	19.1x	21.9x	36.8x	37x	17.3x	11.1x	9.31x
PBR	2.75x	2.47x	1.93x	2.13x	1.75x	1.36x	1.25x	1.14x
PEG	-	0.5x	-0.8x	-1.1x	-2x	0.2x	0.2x	0.5x
Capitalization / Revenue	4.63x	3.61x	2.93x	3.17x	2.75x	1.9x	1.65x	1.49x
EV / Revenue	5.01x	3.98x	3.43x	3.57x	3.31x	2.38x	2.03x	1.79x
EV / EBITDA	20.6x	12.7x	11.2x	11.9x	13.9x	7.6x	5.85x	5.07x
EV / EBIT	33.9x	16.6x	15.9x	17.3x	26.1x	11.6x	8.23x	6.79x
EV / FCF	2,259x	-538x	-1,159x	19.9x	-410x	306x	18.9x	13.9x
FCF Yield	0.04%	-0.19%	-0.09%	5.01%	-0.24%	0.33%	5.28%	7.19%
Dividend per Share ²	5.14	10	8.7	8.44	-	8.222	12	12.13
Rate of return	1.18%	2.3%	2.46%	2.11%	-	3.03%	4.42%	4.47%
EPS ²	16.32	22.75	16.15	10.88	8.83	15.71	24.54	29.16
Distribution rate	31.5%	44%	53.9%	77.6%	-	52.4%	48.9%	41.6%
Net sales ¹	5,554	7,130	7,141	7,480	7,007	8,491	9,783	10,787
EBITDA ¹	1,352	2,243	2,181	2,254	1,673	2,661	3,388	3,818
EBIT ¹	821.2	1,705	1,544	1,550	888	1,747	2,408	2,850
Net income ¹	964.1	1,345	955.6	656.6	530.2	907.6	1,442	1,709
Net Debt ¹	2,126	2,664	3,533	3,000	3,897	4,116	3,721	3,261
Reference price ²	434.98	435.17	353.78	400.56	326.74	271.54	271.54	271.54
Nbr of stocks (in thousands)	59,074	59,075	59,206	59,253	59,038	59,294	-	-
Announcement Date	2/22/22	2/21/23	2/20/24	2/17/25	2/9/26	-	-	-

¹DKK in Million²DKK

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.($)
BAKKAFROST	17.29x	2.38x	7.6x	3.03%	2.46B
AKVA GROUP ASA	22.13x	1.19x	9.06x	2.93%	474M
MÅSØVAL	68.78x	2.41x	10.58x	2.23%	420M
SALMONES CAMANCHACA S.A.	16.61x	1.17x	7.05x	3.01%	419M
ANDFJORD SALMON	-25.76x	17.38x	346.91x	-	360M
Average	19.81x	4.91x	76.24x	2.8%	827.36M
Weighted average by Cap.	19.25x	3.43x	37.53x	2.92%