SalMar ASA
OSE:SALM

Watchlist Manager
SalMar ASA Logo
SalMar ASA
OSE:SALM
Watchlist
Price: 499 NOK -5.13% Market Closed
Market Cap: 66.7B NOK

Relative Value

The Relative Value of one SALM stock under the Base Case scenario is hidden NOK. Compared to the current market price of 499 NOK, SalMar ASA is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

SALM Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
16
Median 3Y
2.8
Median 5Y
3.2
Industry
0.9
Forward
2.1
vs History
52
vs Industry
22
Median 3Y
23.4
Median 5Y
23.9
Industry
16.1
Forward
14.1
vs History
50
vs Industry
26
Median 3Y
11.8
Median 5Y
13.3
Industry
9.6
vs History
58
vs Industry
36
Median 3Y
12.8
Median 5Y
13.9
Industry
17.2
vs History
71
vs Industry
12
Median 3Y
4
Median 5Y
4.4
Industry
1.4
vs History
79
vs Industry
14
Median 3Y
3.5
Median 5Y
3.7
Industry
1.1
Forward
2.6
vs History
77
vs Industry
33
Median 3Y
6.6
Median 5Y
7
Industry
4.7
vs History
60
vs Industry
30
Median 3Y
12
Median 5Y
12.4
Industry
10
Forward
8.4
vs History
44
vs Industry
27
Median 3Y
14.8
Median 5Y
15.8
Industry
12.9
Forward
9.6
vs History
46
vs Industry
23
Median 3Y
14.7
Median 5Y
15.4
Industry
10.7
vs History
28
vs Industry
14
Median 3Y
18.6
Median 5Y
18.6
Industry
15
vs History
77
vs Industry
26
Median 3Y
1.8
Median 5Y
2.2
Industry
1.1

Multiples Across Competitors

SALM Competitors Multiples
SalMar ASA Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
SalMar ASA
OSE:SALM
65.8B NOK 2.5 22.2 11.5 15.3
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
220.6B CHF 2.4 20.3 13.8 16.9
US
Mondelez International Inc
NASDAQ:MDLZ
86.4B USD 2.4 18.7 12.6 15.1
FR
Danone SA
PAR:BN
48.2B EUR 1.8 23.9 11.4 15.1
ZA
Tiger Brands Ltd
JSE:TBS
45.9B Zac 0 0 0 0
US
Kraft Heinz Co
NASDAQ:KHC
35.2B USD 1.4 12.8 8.4 9.9
US
Hershey Co
NYSE:HSY
33B USD 2.9 14.9 10.9 12.6
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
232.9B CNY 8.7 36.7 29.8 29.8
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.5B CHF 4.8 39.4 22.5 29.8
US
General Mills Inc
NYSE:GIS
30.7B USD 1.6 12 10.2 11.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
SalMar ASA
OSE:SALM
Average EV/EBITDA: 18 667.4
11.5
22%
0.5
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
13.8
4%
3.4
US
Mondelez International Inc
NASDAQ:MDLZ
12.6
-1%
N/A
FR
Danone SA
PAR:BN
11.4
5%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
23%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.4
0%
N/A
US
Hershey Co
NYSE:HSY
10.9
-8%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.8
17%
1.8
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
22.5
8%
2.8
US
General Mills Inc
NYSE:GIS
10.2
-2%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
SalMar ASA
OSE:SALM
Average EV/EBIT: 31 844.1
15.3
29%
0.5
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
16.9
3%
5.6
US
Mondelez International Inc
NASDAQ:MDLZ
15.1
-2%
N/A
FR
Danone SA
PAR:BN
15.1
7%
2.2
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
15%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
9.9
0%
N/A
US
Hershey Co
NYSE:HSY
12.6
-10%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
29.8
N/A N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
29.8
9%
3.3
US
General Mills Inc
NYSE:GIS
11.8
-1%
N/A