SalMar ASA (SALM.OL) intrinsic value
Price 551.00 kr on 2026-10-12.
| Method | Value | Margin of safety |
|---|---|---|
| DCF – bear case | 341.61 kr | |
| DCF – base case | 620.53 kr | +12.6% |
| DCF – bull case | 944.44 kr | |
| Graham Number | 217.66 kr | -153.1% |
WACC 7.2%, revenue growth 23.3%, FCF margin 7.4%, EPS 16.30 kr, book value per share 129.18 kr. 2 valuation runs recorded.
Community analyses of SALM.OL
- SalMar ASA (SALM.OL) — Auto DCF by Sievoo Auto-DCF – base 620.53 kr, margin of safety +12.6%
More valuations
- AKRBP.OL – Aker BP ASA: price 353.70 kr, DCF -1,380 kr, Graham Number 296.03 kr, margin of safety -490.2%
- DNB.OL – DNB Bank ASA: price 302.40 kr, DCF 765.03 kr, Graham Number 330.63 kr, margin of safety +153.0%
- EQNR.OL – Equinor ASA: price 417.90 kr, DCF 1,443 kr, Graham Number 370.86 kr, margin of safety +245.3%
- GJF.OL – Gjensidige Forsikring ASA: price 254.20 kr, DCF 606.84 kr, Graham Number 111.05 kr, margin of safety +138.7%
- KOG.OL – Kongsberg Gruppen ASA: price 295.40 kr, DCF 246.27 kr, Graham Number 46.36 kr, margin of safety -16.6%
- MOWI.OL – Mowi ASA: price 203.80 kr, DCF -33.25 kr, Graham Number 163.90 kr, margin of safety -116.3%
- NHY.OL – Norsk Hydro ASA: price 78.90 kr, DCF 221.58 kr, Graham Number 76.82 kr, margin of safety +180.8%
- ORK.OL – Orkla ASA: price 93.05 kr, DCF 89.14 kr, Graham Number 79.69 kr, margin of safety -4.2%
- STB.OL – Storebrand ASA: price 187.90 kr, DCF 100,331 kr, Graham Number 139.14 kr, margin of safety +53296.1%
- TEL.OL – Telenor ASA: price 124.50 kr, DCF 142.79 kr, Graham Number 110.70 kr, margin of safety +14.7%
- YAR.OL – Yara International ASA: price 413.60 kr, DCF 3,485 kr, Graham Number 672.22 kr, margin of safety +742.5%