SalMar ASA
OSE:SALM

Watchlist Manager
SalMar ASA Logo
SalMar ASA
OSE:SALM
Watchlist
Price: 589 NOK 0.26%
Market Cap: 79.7B 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 589 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
47
vs Industry
16
Median 3Y
2.8
Median 5Y
2.9
Industry
1
Forward
2.8
vs History
1
vs Industry
22
Median 3Y
33.4
Median 5Y
28
Industry
16
Forward
42.9
vs History
25
vs Industry
26
Median 3Y
12.2
Median 5Y
16.8
Industry
9.9
vs History
25
vs Industry
36
Median 3Y
12.8
Median 5Y
14
Industry
17.1
vs History
36
vs Industry
12
Median 3Y
3.9
Median 5Y
4.4
Industry
1.5
vs History
41
vs Industry
14
Median 3Y
3.5
Median 5Y
3.6
Industry
1.1
Forward
3.6
vs History
34
vs Industry
33
Median 3Y
6.6
Median 5Y
7
Industry
4.7
vs History
1
vs Industry
30
Median 3Y
12.4
Median 5Y
13.6
Industry
10.1
Forward
17.3
vs History
1
vs Industry
27
Median 3Y
15.4
Median 5Y
16.9
Industry
13.3
Forward
26.1
vs History
20
vs Industry
23
Median 3Y
15.2
Median 5Y
18.2
Industry
11.4
vs History
6
vs Industry
14
Median 3Y
16.7
Median 5Y
19.6
Industry
16
vs History
42
vs Industry
26
Median 3Y
1.8
Median 5Y
1.9
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
80.2B NOK 2.9 67.5 23.4 41.9
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
188.7B CHF 2.1 18.3 12.4 15.4
US
Mondelez International Inc
NASDAQ:MDLZ
67.9B USD 1.8 19.2 15.1 19.8
ZA
Tiger Brands Ltd
JSE:TBS
58.2B Zac 0 0 0 0
FR
Danone SA
PAR:BN
48.5B EUR 1.8 26.4 11.4 15.4
MY
Ocb Bhd
KLSE:OCB
77.7m MYR 0.2 8.7 1.3 1.7
CN
Muyuan Foods Co Ltd
SZSE:002714
277.5B CNY 1.8 12.5 12.7 12.7
US
Hershey Co
NYSE:HSY
36.7B USD 3.2 27.1 16.3 20.4
ZA
Avi Ltd
JSE:AVI
34.8B Zac 0 0 0 0
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
26.3B CHF 4.7 40.9 23.9 32.5
P/S Multiple
Revenue Growth P/S to Growth
NO
SalMar ASA
OSE:SALM
Average P/S: 2 657.2
2.9
12%
0.2
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
23 895.9
N/A N/A
CH
Nestle SA
SIX:NESN
2.1
2%
1
US
Mondelez International Inc
NASDAQ:MDLZ
1.8
5%
0.4
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
8%
N/A
FR
Danone SA
PAR:BN
1.8
3%
0.6
MY
O
Ocb Bhd
KLSE:OCB
0.2
N/A N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
1.8
6%
0.3
US
Hershey Co
NYSE:HSY
3.2
4%
0.8
ZA
A
Avi Ltd
JSE:AVI
Not Available
6%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
4.7
7%
0.7
P/E Multiple
Earnings Growth PEG
NO
SalMar ASA
OSE:SALM
Average P/E: 60 108.2
67.5
26%
2.6
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
540 752.8
N/A N/A
CH
Nestle SA
SIX:NESN
18.3
5%
3.7
US
Mondelez International Inc
NASDAQ:MDLZ
19.2
-1%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
5%
N/A
FR
Danone SA
PAR:BN
26.4
13%
2
MY
O
Ocb Bhd
KLSE:OCB
8.7
N/A N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.5
25%
0.5
US
Hershey Co
NYSE:HSY
27.1
-9%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
9%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
40.9
9%
4.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
NO
SalMar ASA
OSE:SALM
Average EV/EBITDA: 20 739.9
23.4
20%
1.2
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
12.4
1%
12.4
US
Mondelez International Inc
NASDAQ:MDLZ
15.1
-2%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
11%
N/A
FR
Danone SA
PAR:BN
11.4
5%
2.3
MY
O
Ocb Bhd
KLSE:OCB
1.3
N/A N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.7
31%
0.4
US
Hershey Co
NYSE:HSY
16.3
-4%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
23.9
8%
3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
NO
SalMar ASA
OSE:SALM
Average EV/EBIT: 35 382.7
41.9
23%
1.8
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
15.4
0%
N/A
US
Mondelez International Inc
NASDAQ:MDLZ
19.8
-3%
N/A
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
12%
N/A
FR
Danone SA
PAR:BN
15.4
6%
2.6
MY
O
Ocb Bhd
KLSE:OCB
1.7
N/A N/A
CN
Muyuan Foods Co Ltd
SZSE:002714
12.7
20%
0.6
US
Hershey Co
NYSE:HSY
20.4
-6%
N/A
ZA
A
Avi Ltd
JSE:AVI
Not Available
8%
N/A
CH
Chocoladefabriken Lindt & Spruengli AG
SIX:LISN
32.5
8%
4.1