SalMar ASA
OSE:SALM

Watchlist Manager
SalMar ASA Logo
SalMar ASA
OSE:SALM
Watchlist
Price: 542 NOK 0.46% Market Closed
Market Cap: 71.6B NOK
Have any thoughts about
SalMar ASA?
Write Note

Relative Value

The Relative Value of one SALM stock under the Base Case scenario is 903.73 NOK. Compared to the current market price of 542 NOK, SalMar ASA is Undervalued by 40%.

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
Base Case
903.73 NOK
Undervaluation 40%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
65
vs Industry
16
Median 3Y
2.9
Median 5Y
3.5
Industry
1
Forward
2.5
vs History
46
vs Industry
16
Median 3Y
23.4
Median 5Y
22.6
Industry
16.8
Forward
19
vs History
53
vs Industry
39
Median 3Y
11.8
Median 5Y
13.4
Industry
9.9
vs History
49
vs Industry
30
Median 3Y
12.8
Median 5Y
13.9
Industry
17.2
vs History
47
vs Industry
13
Median 3Y
4.2
Median 5Y
4.5
Industry
1.5
vs History
65
vs Industry
15
Median 3Y
3.5
Median 5Y
3.8
Industry
1.1
Forward
3
vs History
66
vs Industry
36
Median 3Y
6.7
Median 5Y
7.1
Industry
4.8
vs History
33
vs Industry
36
Median 3Y
12.2
Median 5Y
12.6
Industry
10.6
Forward
11.9
vs History
28
vs Industry
38
Median 3Y
14.8
Median 5Y
15.4
Industry
13.7
Forward
15
vs History
49
vs Industry
36
Median 3Y
14.6
Median 5Y
15.4
Industry
11.2
vs History
26
vs Industry
31
Median 3Y
18.6
Median 5Y
17.9
Industry
15.5
vs History
65
vs Industry
24
Median 3Y
1.8
Median 5Y
2.4
Industry
1.1

Multiples Across Competitors

SALM Competitors Multiples
SalMar ASA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
SalMar ASA
OSE:SALM
71.4B NOK 2.7 21.8 12.5 16.4
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
190.5B CHF 2.1 17 12.4 15.1
US
Mondelez International Inc
NASDAQ:MDLZ
80.2B USD 2.2 21 12.9 15.6
ZA
Tiger Brands Ltd
JSE:TBS
45.5B Zac 0 0 0 0
FR
Danone SA
PAR:BN
41.2B EUR 1.5 41.1 9.4 13.8
MY
Ocb Bhd
KLSE:OCB
167.6B MYR 542 14 380.3 7 279.1 9 403.8
US
Kraft Heinz Co
NASDAQ:KHC
37B USD 1.4 27 8.8 10.3
ZA
Avi Ltd
JSE:AVI
35.8B Zac 0 0 0 0
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
260.3B CNY 10.1 43.5 37.3 37.3
US
General Mills Inc
NYSE:GIS
35.2B USD 1.8 13.5 10.7 12.3
P/S Multiple
Revenue Growth P/S to Growth
NO
SalMar ASA
OSE:SALM
Average P/S: 2 717.7
2.7
27%
0.1
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
23 895.9
N/A N/A
CH
Nestle SA
SIX:NESN
2.1
5%
0.4
US
Mondelez International Inc
NASDAQ:MDLZ
2.2
13%
0.2
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
17%
N/A
FR
Danone SA
PAR:BN
1.5
9%
0.2
MY
O
Ocb Bhd
KLSE:OCB
542
N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
1.4
1%
2.1
ZA
A
Avi Ltd
JSE:AVI
Not Available
23%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
10.1
35%
0.3
US
General Mills Inc
NYSE:GIS
1.8
2%
0.8
P/E Multiple
Earnings Growth P/E to Growth
NO
SalMar ASA
OSE:SALM
Average P/E: 61 702
21.8
103%
0.2
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
540 752.8
N/A N/A
CH
Nestle SA
SIX:NESN
17
18%
1
US
Mondelez International Inc
NASDAQ:MDLZ
21
5%
4.2
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
50%
N/A
FR
Danone SA
PAR:BN
41.1
211%
0.2
MY
O
Ocb Bhd
KLSE:OCB
14 380.3
N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
27
38%
0.7
ZA
A
Avi Ltd
JSE:AVI
Not Available
29%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
43.5
40%
1.1
US
General Mills Inc
NYSE:GIS
13.5
12%
1.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
SalMar ASA
OSE:SALM
Average EV/EBITDA: 21 547.3
12.5
19%
0.7
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.4
5%
2.3
US
Mondelez International Inc
NASDAQ:MDLZ
12.9
19%
0.7
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
74%
N/A
FR
Danone SA
PAR:BN
9.4
4%
2.5
MY
O
Ocb Bhd
KLSE:OCB
7 279.1
N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.8
6%
1.4
ZA
A
Avi Ltd
JSE:AVI
Not Available
24%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
37.3
65%
0.6
US
General Mills Inc
NYSE:GIS
10.7
3%
3.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
SalMar ASA
OSE:SALM
Average EV/EBIT: 36 423.2
16.4
24%
0.7
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.1
3%
4.5
US
Mondelez International Inc
NASDAQ:MDLZ
15.6
19%
0.8
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
39%
N/A
FR
Danone SA
PAR:BN
13.8
17%
0.8
MY
O
Ocb Bhd
KLSE:OCB
9 403.8
N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
10.3
6%
1.7
ZA
A
Avi Ltd
JSE:AVI
Not Available
24%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
37.3
45%
0.8
US
General Mills Inc
NYSE:GIS
12.3
2%
6.7

See Also

Discover More
Back to Top