MOWI Relative Valuation - Mowi ASA

Watchlist Manager

Watchlist

Price: 192.6 NOK -0.36%

Market Cap: 99.6B NOK

Section:

Relative Value

The Relative Value of one MOWI stock under the Base Case scenario is 339.44 NOK. Compared to the current market price of 192.6 NOK, Mowi ASA is Undervalued by 43%.

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.

What is Relative Valuation?

How is Relative Value calculated?

MOWI Relative Value

Base Case

Worst Case

Base Case

Best Case

Valuation Multiples

1.5

P/S

vs History	84
vs Industry	27

Median 5Y

1.7

Industry

0.9

Forward

1.4

More Details

18.1

P/E

vs History	73
vs Industry	27

Median 5Y

21.2

Industry

Forward

11.6

More Details

9.2

P/OCF

vs History	87
vs Industry	32

Median 5Y

11.2

Industry

9.6

More Details

30.9

P/FCFE

vs History	26
vs Industry	17

Median 5Y

Industry

More Details

2.2

P/B

vs History	87
vs Industry	24

Median 5Y

2.5

Industry

1.4

More Details

1.9

EV/S

vs History	85
vs Industry	24

Median 5Y

2.1

Industry

1.1

Forward

1.7

More Details

3.7

EV/GP

vs History	87
vs Industry	48

Median 5Y

4.2

Industry

4.6

More Details

8.1

EV/EBITDA

vs History	69
vs Industry	40

Median 5Y

9.2

Industry

9.9

Forward

6.7

More Details

13.5

EV/EBIT

vs History	58
vs Industry	30

Median 5Y

14.5

Industry

12.9

Forward

9.1

More Details

11.4

EV/OCF

vs History	87
vs Industry	30

Median 5Y

13.5

Industry

10.8

More Details

19.3

EV/FCFF

vs History	88
vs Industry	21

Median 5Y

23.7

Industry

More Details

1.3

EV/IC

vs History	95
vs Industry	33

Median 5Y

1.5

Industry

1.1

More Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
NO		Mowi ASA OSE:MOWI	99.6B NOK	1.5	18.1	8.1	13.5
JP	G	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	224.7B CHF	2.5	20.6	14	17.2
US		Mondelez International Inc NASDAQ:MDLZ	89.3B USD	2.5	19.4	13	15.5
FR		Danone SA PAR:BN	48.4B EUR	1.8	24	11.4	15.2
ZA	T	Tiger Brands Ltd JSE:TBS	46.5B Zac	0	0	0	0
US		Kraft Heinz Co NASDAQ:KHC	34.1B USD	1.3	12.9	8.4	9.9
US		Hershey Co NYSE:HSY	33.8B USD	3.1	20.5	13.6	16.3
CH		Chocoladefabriken Lindt & Spruengli AG SIX:LISN	27.2B CHF	5	40.5	23.1	30.7
CN		Foshan Haitian Flavouring and Food Co Ltd SSE:603288	233.2B CNY	8.5	35.2	28.8	28.8
US		General Mills Inc NYSE:GIS	30.1B USD	1.5	11.8	10.1	11.6

				Revenue Growth	P/S to Growth
NO		Mowi ASA OSE:MOWI	Average P/S: 2 392.4 1.5	9%	0.2
JP	G	Goyo Foods Industry Co Ltd TSE:2230	23 895.9	N/A	N/A
CH		Nestle SA SIX:NESN	2.5	4%	0.6
US		Mondelez International Inc NASDAQ:MDLZ	2.5	5%	0.5
FR		Danone SA PAR:BN	1.8	4%	0.4
ZA	T	Tiger Brands Ltd JSE:TBS	Not Available	6%	N/A
US		Kraft Heinz Co NASDAQ:KHC	1.3	0%	N/A
US		Hershey Co NYSE:HSY	3.1	3%	1
CH		Chocoladefabriken Lindt & Spruengli AG SIX:LISN	5	8%	0.6
CN		Foshan Haitian Flavouring and Food Co Ltd SSE:603288	8.5	10%	0.8
US		General Mills Inc NYSE:GIS	1.5	-1%	N/A

				Earnings Growth	PEG
NO		Mowi ASA OSE:MOWI	Average P/E: 54 095.6 18.1	26%	0.7
JP	G	Goyo Foods Industry Co Ltd TSE:2230	540 752.8	N/A	N/A
CH		Nestle SA SIX:NESN	20.6	7%	2.9
US		Mondelez International Inc NASDAQ:MDLZ	19.4	0%	N/A
FR		Danone SA PAR:BN	24	13%	1.8
ZA	T	Tiger Brands Ltd JSE:TBS	Not Available	13%	N/A
US		Kraft Heinz Co NASDAQ:KHC	12.9	8%	1.6
US		Hershey Co NYSE:HSY	20.5	-11%	N/A
CH		Chocoladefabriken Lindt & Spruengli AG SIX:LISN	40.5	10%	4.1
CN		Foshan Haitian Flavouring and Food Co Ltd SSE:603288	35.2	11%	3.2
US		General Mills Inc NYSE:GIS	11.8	-2%	N/A

US	Johnson & Johnson NYSE:JNJ	Pharmaceuticals
US	Berkshire Hathaway Inc NYSE:BRK.A	Financial Services
US	Bank of America Corp NYSE:BAC	Banking
US	Mastercard Inc NYSE:MA	Technology
US	UnitedHealth Group Inc NYSE:UNH	Health Care
US	Exxon Mobil Corp NYSE:XOM	Energy
US	Pfizer Inc NYSE:PFE	Pharmaceuticals
US	Palantir Technologies Inc NYSE:PLTR	Technology
US	Nike Inc NYSE:NKE	Textiles, Apparel & Luxury Goods
US	Visa Inc NYSE:V	Technology
CN	Alibaba Group Holding Ltd NYSE:BABA	Retail
US	JPMorgan Chase & Co NYSE:JPM	Banking
US	Coca-Cola Co NYSE:KO	Beverages
US	Walmart Inc NYSE:WMT	Retail
US	Verizon Communications Inc NYSE:VZ	Telecommunication
US	Chevron Corp NYSE:CVX	Energy

	Franklin Covey Co NYSE:FC	20.86 USD -1.56%
	Mohawk Industries Inc NYSE:MHK	101.42 USD -3.12%
	Ardmore Shipping Corp NYSE:ASC	9.96 USD 1.53%
	ASGN Inc NYSE:ASGN	52.1 USD 0.29%
	Skyworks Solutions Inc NASDAQ:SWKS	66.13 USD 0.11%
	Weatherford International PLC NASDAQ:WFRD	43.54 USD -2.66%

	Johnson & Johnson NYSE:JNJ	155 USD -0.72%
	Bank of America Corp NYSE:BAC	41.12 USD 0.12%
	Mastercard Inc NYSE:MA	561.12 USD 0.31%
	Salesforce Inc NYSE:CRM	272.63 USD -0.89%
	Abbvie Inc NYSE:ABBV	196.07 USD -1.21%
	Home Depot Inc NYSE:HD	361.73 USD -0.77%

	Arista Networks Inc NYSE:ANET	90.38 USD -0.7%
	Visa Inc NYSE:V	348.64 USD 0.3%
	Texas Pacific Land Corp NYSE:TPL	1 321.61 USD -1.84%
	KLA Corp NASDAQ:KLAC	693.29 USD -0.7%
	Manhattan Associates Inc NASDAQ:MANH	183.99 USD 0.32%
	Monolithic Power Systems Inc NASDAQ:MPWR	627.4 USD -1.49%

	ServiceNow Inc NYSE:NOW	978.05 USD 0.07%
	EOG Resources Inc NYSE:EOG	108.52 USD -2.11%
	Monster Beverage Corp NASDAQ:MNST	60.91 USD 1.43%
	Copart Inc NASDAQ:CPRT	61.05 USD -0.28%
	Applied Materials Inc NASDAQ:AMAT	154.61 USD -0.32%
	Airbnb Inc NASDAQ:ABNB	124.89 USD -0.3%

Mowi ASA
OSE:MOWI

Relative Value

Valuation Multiples

Multiples Across Competitors

MOWI Competitors Multiples
Mowi ASA Competitors

See Also

Company

Help

Tools

Stocks

				EBITDA Growth	EV/EBITDA to Growth
NO		Mowi ASA OSE:MOWI	Average EV/EBITDA: 18 667.3 8.1	14%	0.6
JP	G	Goyo Foods Industry Co Ltd TSE:2230	186 542.5	N/A	N/A
CH		Nestle SA SIX:NESN	14	4%	3.5
US		Mondelez International Inc NASDAQ:MDLZ	13	-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	13.6	-8%	N/A
CH		Chocoladefabriken Lindt & Spruengli AG SIX:LISN	23.1	8%	2.9
CN		Foshan Haitian Flavouring and Food Co Ltd SSE:603288	28.8	17%	1.7
US		General Mills Inc NYSE:GIS	10.1	-2%	N/A

				EBIT Growth	EV/EBIT to Growth
NO		Mowi ASA OSE:MOWI	Average EV/EBIT: 31 844.3 13.5	24%	0.6
JP	G	Goyo Foods Industry Co Ltd TSE:2230	318 284.3	N/A	N/A
CH		Nestle SA SIX:NESN	17.2	2%	8.6
US		Mondelez International Inc NASDAQ:MDLZ	15.5	-2%	N/A
FR		Danone SA PAR:BN	15.2	6%	2.5
ZA	T	Tiger Brands Ltd JSE:TBS	Not Available	15%	N/A
US		Kraft Heinz Co NASDAQ:KHC	9.9	-1%	N/A
US		Hershey Co NYSE:HSY	16.3	-10%	N/A
CH		Chocoladefabriken Lindt & Spruengli AG SIX:LISN	30.7	9%	3.4
CN		Foshan Haitian Flavouring and Food Co Ltd SSE:603288	28.8	13%	2.2
US		General Mills Inc NYSE:GIS	11.6	-3%	N/A

52 Week Range	172.65 230
Price Target

Mowi ASA OSE:MOWI

Relative Value

Valuation Multiples

Multiples Across Competitors

MOWI Competitors Multiples Mowi ASA Competitors

See Also

Company

Help

Tools

Stocks

Mowi ASA
OSE:MOWI

MOWI Competitors Multiples
Mowi ASA Competitors