Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Pb Multiple | 1.3x - 1.4x | 1.4x |
| Historical Pb Multiple | 1.0x - 1.7x | 1.2x |
| Fair Value | kr80.83 - kr89.34 | kr85.08 |
| Upside | 20.2% - 32.8% | 26.5% |
| Benchmarks | - | Full Ticker |
| Oceana Group Limited | - | MUN:O1F |
| Maruha Nichiro Corporation | - | DB:6MN |
| Thai Union Group Public Company Limited | - | DB:THYG |
| Mowi ASA | - | OB:MOWI |
| Lerøy Seafood Group ASA | - | OB:LSG |
| Austevoll Seafood ASA | - | BATS-CHIXE:AUSSO |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| O1F | 6MN | THYG | MOWI | LSG | AUSSO | |||
| MUN:O1F | DB:6MN | DB:THYG | OB:MOWI | OB:LSG | BATS-CHIXE:AUSSO | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | 12.4% | 4.5% | 3.6% | -0.4% | 7.6% | 16.9% | ||
| 3Y CAGR | 20.5% | 53.4% | -15.3% | -1.3% | 0.5% | 11.5% | ||
| Latest Twelve Months | 13.8% | -3.9% | -13.3% | 5.4% | 881.1% | 840.1% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 10.7% | 2.1% | 2.0% | 9.6% | 7.4% | 8.7% | ||
| Prior Fiscal Year | 9.7% | 1.8% | 4.0% | 8.1% | 0.9% | 0.9% | ||
| Latest Fiscal Year | 11.0% | 2.0% | 3.4% | 8.4% | 8.6% | 7.8% | ||
| Latest Twelve Months | 11.0% | 2.0% | 3.4% | 8.4% | 8.6% | 7.8% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | 13.0% | 9.4% | 11.0% | 13.9% | 9.3% | 10.5% | ||
| Prior Fiscal Year | 13.3% | 11.0% | 7.8% | 12.5% | 1.4% | 1.9% | ||
| Latest Twelve Months | 14.4% | 10.1% | 8.7% | 12.6% | 13.8% | 17.2% | ||
| Next Fiscal Year | 16.3% | 9.2% | 10.1% | 18.9% | 12.9% | 13.5% | ||
| Two Fiscal Years Forward | 15.5% | 8.6% | 11.6% | 19.4% | 14.3% | 15.7% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 0.7x | 0.2x | 0.3x | 1.6x | 0.9x | 0.6x | ||
| Price / LTM EPS | 6.3x | 7.6x | 9.6x | 18.7x | 10.7x | 7.2x | ||
| Price / Book | 0.9x | 0.7x | 0.9x | 2.3x | 1.4x | 1.2x | ||
| Price / Fwd Book | 1.0x | 0.7x | 0.9x | 2.0x | 1.4x | 1.1x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.7x | 0.9x | 2.3x | |||||
| Historical P/B Ratio | 1.0x | 1.2x | 1.7x | |||||
| Selected P/B Multiple | 1.3x | 1.4x | 1.4x | |||||
| (x) Book Value | 17,072 | 17,072 | 17,072 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | O1F | 6MN | THYG | MOWI | LSG | AUSSO | |
| Value of Common Equity | 7,984 | 162,489 | 42,899 | 8,787 | 28,678 | 18,292 | |
| (/) Shares Outstanding | 120.0 | 50.4 | 4,123.8 | 517.1 | 595.5 | 272.0 | |
| Implied Stock Price | 66.55 | 3,225.97 | 10.40 | 16.99 | 48.16 | 67.25 | |
| FX Conversion Rate to Trading Currency | 20.17 | 161.30 | 36.89 | 0.09 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 3.30 | 20.00 | 0.28 | 191.55 | 48.16 | 67.25 | |
| Trading Currency | EUR | EUR | EUR | NOK | NOK | NOK | |
| FX Rate to Reporting Currency | 20.17 | 161.30 | 36.89 | 0.09 | 1.00 | 1.00 | |