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 | 0.9x - 1.0x | 0.9x |
| Historical Pb Multiple | 0.9x - 2.1x | 1.1x |
| Fair Value | €1.56 - €1.73 | €1.64 |
| Upside | 47.4% - 62.9% | 55.2% |
| Benchmarks | - | Full Ticker |
| Arctic Fish Holding AS | - | OB:AFISH |
| AB Zemaitijos pienas | - | NSEL:ZMP1L |
| Sláturfélags Suðurlands svf. | - | ICSE:SFSB |
| HKFoods Oyj | - | HLSE:HKFOODS |
| Centrale del Latte d'Italia S.p.A. | - | BIT:CLI |
| Kaldvik AS | - | DB:4YYA |
| Select Price / Book Ratio | ||||||||
| Benchmark Companies | ||||||||
| AFISH | ZMP1L | SFS B | HKFOODS | CLI | 4YYA | |||
| OB:AFISH | NSEL:ZMP1L | ICSE:SFSB | HLSE:HKFOODS | BIT:CLI | DB:4YYA | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 20.0% | 62.0% | NM- | NM- | NM- | ||
| 3Y CAGR | -44.4% | 49.6% | 55.1% | NM- | 24.4% | NM- | ||
| Latest Twelve Months | -63.0% | 26.8% | 9.0% | 94.2% | 1.0% | -9680.0% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | -0.5% | 5.2% | 2.8% | -2.4% | 1.1% | -4.2% | ||
| Prior Fiscal Year | -14.5% | 7.6% | 4.6% | -2.5% | 0.9% | 19.5% | ||
| Latest Fiscal Year | 3.2% | 8.8% | 4.9% | -0.9% | 1.3% | -31.2% | ||
| Latest Twelve Months | -29.5% | 8.8% | 5.1% | -0.1% | 1.2% | -37.9% | ||
| Return on Equity | ||||||||
| 5 Year Average Margin | -1.9% | 11.9% | 6.8% | -4.1% | 4.7% | -1.7% | ||
| Prior Fiscal Year | -14.0% | 19.1% | 11.3% | -9.7% | 4.5% | 2.3% | ||
| Latest Twelve Months | -31.1% | 20.3% | 11.3% | -0.5% | 5.9% | -15.2% | ||
| Next Fiscal Year | -27.8% | 16.5% | 10.5% | 5.1% | 8.7% | 3.8% | ||
| Two Fiscal Years Forward | 5.5% | 14.8% | 9.7% | 7.4% | 11.1% | 8.7% | ||
| Current Trading Multiples | ||||||||
| Price / LTM Sales | 1.3x | 0.4x | 0.1x | 0.1x | 0.1x | 1.5x | ||
| Price / LTM EPS | -4.4x | 4.3x | 1.4x | -134.0x | 11.6x | -4.0x | ||
| Price / Book | 1.6x | 0.8x | 0.2x | 0.8x | 0.7x | 0.6x | ||
| Price / Fwd Book | 1.5x | 0.7x | 0.1x | 0.7x | 0.7x | 0.6x | ||
| Low | Mid | High | ||||||
| Benchmark P/B Ratio | 0.2x | 0.8x | 1.6x | |||||
| Historical P/B Ratio | 0.9x | 1.1x | 2.1x | |||||
| Selected P/B Multiple | 0.9x | 0.9x | 1.0x | |||||
| (x) Book Value | 300 | 300 | 300 | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | AFISH | ZMP1L | SFS B | HKFOODS | CLI | 4YYA | |
| Value of Common Equity | 102 | 118 | 1,350 | 133 | 50 | 177 | |
| (/) Shares Outstanding | 31.9 | 41.5 | 613.8 | 89.9 | 14.0 | 166.5 | |
| Implied Stock Price | 3.21 | 2.84 | 2.20 | 1.48 | 3.54 | 1.06 | |
| FX Conversion Rate to Trading Currency | 0.09 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 37.20 | 2.84 | 2.20 | 1.48 | 3.54 | 1.06 | |
| Trading Currency | NOK | EUR | ISK | EUR | EUR | EUR | |
| FX Rate to Reporting Currency | 0.09 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |