Andfjord Salmon AS
OSE:ANDF

Watchlist Manager
Andfjord Salmon AS Logo
Andfjord Salmon AS
OSE:ANDF
Watchlist
Price: 31.9 NOK 2.24% Market Closed
Market Cap: 2.7B NOK

Relative Value

The Relative Value of one ANDF stock under the Base Case scenario is 1 333.16 NOK. Compared to the current market price of 31.9 NOK, Andfjord Salmon AS is Undervalued by 98%.

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.

ANDF Relative Value
Base Case
1 333.16 NOK
Undervaluation 98%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
41
vs Industry
0
Median 3Y
10 429
Median 5Y
8 477.2
Industry
1
Forward
102.1
vs History
vs Industry
Median 3Y
-30.9
Median 5Y
-38.6
Industry
16.5
Forward
-19.9
vs History
vs Industry
Median 3Y
-40.3
Median 5Y
-41.2
Industry
9.7
vs History
vs Industry
Median 3Y
-8.2
Median 5Y
-10.3
Industry
17.1
vs History
96
vs Industry
34
Median 3Y
2.2
Median 5Y
3.4
Industry
1.5
vs History
34
vs Industry
0
Median 3Y
12 890.7
Median 5Y
8 783
Industry
1.1
Forward
126.4
vs History
vs Industry
Median 3Y
-226.6
Median 5Y
-68 310.5
Industry
4.7
vs History
vs Industry
Median 3Y
-31.3
Median 5Y
-37.9
Industry
10.2
Forward
-82.8
vs History
vs Industry
Median 3Y
-25.2
Median 5Y
-37.9
Industry
13.4
Forward
-40.2
vs History
vs Industry
Median 3Y
-49.7
Median 5Y
-49.7
Industry
10.8
vs History
vs Industry
Median 3Y
-6.2
Median 5Y
-8.4
Industry
14.8
vs History
96
vs Industry
28
Median 3Y
2
Median 5Y
3
Industry
1.1

Multiples Across Competitors

ANDF Competitors Multiples
Andfjord Salmon AS Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
NO
Andfjord Salmon AS
OSE:ANDF
2.8B NOK 10 331.8 -39.3 -69.4 -46.2
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
198.1B CHF 2.2 18.2 12.6 15.5
US
Mondelez International Inc
NASDAQ:MDLZ
87B USD 2.4 24.2 17.5 22.4
FR
Danone SA
PAR:BN
43.7B EUR 1.6 21.7 10.4 13.9
ZA
Tiger Brands Ltd
JSE:TBS
46.6B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
30.2B CHF 5.5 45 25.6 34
CN
Muyuan Foods Co Ltd
SZSE:002714
249.6B CNY 1.7 10.1 10.6 10.6
US
Hershey Co
NYSE:HSY
33.4B USD 3.1 20.3 13.3 16
US
Kraft Heinz Co
NASDAQ:KHC
32.3B USD 1.3 12.2 8.1 9.6
ZA
Avi Ltd
JSE:AVI
31.4B Zac 0 0 0 0
P/S Multiple
Revenue Growth P/S to Growth
NO
Andfjord Salmon AS
OSE:ANDF
Average P/S: 3 805
10 331.8
1 333%
7.8
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
23 895.9
N/A N/A
CH
Nestle SA
SIX:NESN
2.2
3%
0.7
US
Mondelez International Inc
NASDAQ:MDLZ
2.4
5%
0.5
FR
Danone SA
PAR:BN
1.6
4%
0.4
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
6%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
5.5
8%
0.7
CN
Muyuan Foods Co Ltd
SZSE:002714
1.7
6%
0.3
US
Hershey Co
NYSE:HSY
3.1
3%
1
US
Kraft Heinz Co
NASDAQ:KHC
1.3
0%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
5%
N/A
P/E Multiple
Earnings Growth PEG
NO
Andfjord Salmon AS
OSE:ANDF
Average P/E: 67 613
Negative Multiple: -39.3
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
540 752.8
N/A N/A
CH
Nestle SA
SIX:NESN
18.2
7%
2.6
US
Mondelez International Inc
NASDAQ:MDLZ
24.2
1%
24.2
FR
Danone SA
PAR:BN
21.7
13%
1.7
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
13%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
45
10%
4.5
CN
Muyuan Foods Co Ltd
SZSE:002714
10.1
20%
0.5
US
Hershey Co
NYSE:HSY
20.3
-11%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
12.2
7%
1.7
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
Andfjord Salmon AS
OSE:ANDF
Average EV/EBITDA: 23 330.1
Negative Multiple: -69.4
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.6
3%
4.2
US
Mondelez International Inc
NASDAQ:MDLZ
17.5
-1%
N/A
FR
Danone SA
PAR:BN
10.4
5%
2.1
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
25.6
8%
3.2
CN
Muyuan Foods Co Ltd
SZSE:002714
10.6
33%
0.3
US
Hershey Co
NYSE:HSY
13.3
-8%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.1
-1%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
Andfjord Salmon AS
OSE:ANDF
Average EV/EBIT: 39 800.8
Negative Multiple: -46.2
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.5
2%
7.7
US
Mondelez International Inc
NASDAQ:MDLZ
22.4
-2%
N/A
FR
Danone SA
PAR:BN
13.9
6%
2.3
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
15%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
34
9%
3.8
CN
Muyuan Foods Co Ltd
SZSE:002714
10.6
18%
0.6
US
Hershey Co
NYSE:HSY
16
-10%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
9.6
-1%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A