Lerøy Seafood Group Valuation

Q: What is the Fair Price of LYSF.F when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

LYSF.F ($4.75) is trading below our estimate of [[fair value]] ($26.28)

Is LYSF.F undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of LYSF.F when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: LYSF.F ($4.75) is trading below our estimate of fair value ($26.28)

Significantly Below Fair Value: LYSF.F is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for LYSF.F?

Key metric: As LYSF.F is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for LYSF.F. This is calculated by dividing LYSF.F's market cap by their current earnings.
What is LYSF.F's PE Ratio?
PE Ratio	16.3x
Earnings	NOK 1.93b
Market Cap	NOK 31.50b

LYSF.F key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	1.3x
Enterprise Value/EBITDA	11.2x
PEG Ratio	0.5x

Price to Earnings Ratio vs Peers

How does LYSF.F's PE Ratio compare to its peers?

The above table shows the PE ratio for LYSF.F vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	38.7x
NOMD Nomad Foods	13.7x	20.4%	US$2.9b
JJSF J&J Snack Foods	38.4x	13.7%	US$3.3b
TR Tootsie Roll Industries	25.3x	n/a	US$2.3b
SOVO Sovos Brands	77.6x	57.4%	US$2.3b
LYSF.F Lerøy Seafood Group	16.1x	30.4%	US$31.0b

Price-To-Earnings vs Peers: LYSF.F is good value based on its Price-To-Earnings Ratio (16.3x) compared to the peer average (38.9x).

Price to Earnings Ratio vs Industry

How does LYSF.F's PE Ratio compare vs other companies in the US Food Industry?

5 Companies	Price / Earnings	Estimated Growth	Market Cap
GCEH Global Clean Energy Holdings	0.3x	n/a	US$45.16m
SEED Origin Agritech	1.9x	n/a	US$15.46m
FAMI Farmmi	1.8x	n/a	US$2.89m
IDBH.F Industrias Bachoco. de	0.0002x	n/a	US$59.94k

5 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: LYSF.F is good value based on its Price-To-Earnings Ratio (16.3x) compared to the US Food industry average (19.6x).

Price to Earnings Ratio vs Fair Ratio

What is LYSF.F's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

LYSF.F PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	16.3x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate LYSF.F's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst LYSF.F forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	US$4.75	US$5.30 +11.6%	5.2%	US$5.73	US$4.82	n/a	6
Nov ’25	n/a	US$5.39 0%	7.9%	US$6.11	US$4.56	n/a	7
Oct ’25	US$4.25	US$5.33 +25.4%	7.0%	US$5.91	US$4.62	n/a	7
Sep ’25	US$4.80	US$5.49 +14.3%	6.8%	US$6.12	US$4.78	n/a	7
Aug ’25	n/a	US$5.36 0%	1.7%	US$5.50	US$5.22	n/a	6
Jul ’25	n/a	US$5.35 0%	1.7%	US$5.49	US$5.21	n/a	6
Jun ’25	n/a	US$5.28 0%	1.7%	US$5.42	US$5.14	n/a	6
May ’25	n/a	US$4.92 0%	4.0%	US$5.22	US$4.68	n/a	6
Apr ’25	n/a	US$5.05 0%	4.7%	US$5.39	US$4.74	n/a	6
Mar ’25	US$4.10	US$4.99 +21.7%	4.1%	US$5.23	US$4.66	n/a	6
Feb ’25	US$4.03	US$4.90 +21.6%	5.8%	US$5.25	US$4.49	n/a	6
Jan ’25	n/a	US$4.77 0%	7.5%	US$5.36	US$4.34	n/a	6
Dec ’24	US$3.95	US$4.77 +20.9%	7.5%	US$5.36	US$4.34	n/a	6
Nov ’24	n/a	US$5.38 0%	11.8%	US$6.59	US$4.58	n/a	6
Oct ’24	n/a	US$5.53 0%	11.5%	US$6.74	US$4.68	US$4.25	6
Sep ’24	n/a	US$5.53 0%	11.5%	US$6.74	US$4.68	US$4.80	6
Aug ’24	n/a	US$6.30 0%	11.6%	US$7.16	US$4.97	n/a	7
Jul ’24	US$4.02	US$5.84 +45.2%	10.9%	US$6.48	US$4.50	n/a	6
Jun ’24	US$4.46	US$5.84 +30.9%	10.9%	US$6.48	US$4.50	n/a	6
May ’24	n/a	US$6.00 0%	9.8%	US$6.76	US$4.69	n/a	7
Apr ’24	n/a	US$5.95 0%	10.1%	US$6.91	US$4.80	n/a	7
Mar ’24	n/a	US$5.94 0%	9.7%	US$6.93	US$4.81	US$4.10	7
Feb ’24	n/a	US$6.33 0%	13.1%	US$7.52	US$5.21	US$4.03	7
Jan ’24	n/a	US$5.89 0%	13.7%	US$7.21	US$4.41	n/a	7
Dec ’23	US$4.77	US$5.83 +22.1%	15.0%	US$7.12	US$4.35	US$3.95	6
Nov ’23	n/a	US$5.45 0%	16.6%	US$6.82	US$3.79	n/a	7

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

Arca Continental. de

Mex$299.7b

Produces, distributes, and sells soft drinks in Mexico, Peru, the United States, Argentina, and Ecuador.

EMBV.F

Mex$8.56

1.8%

-14.4%

Nestlé

CHF 195.4b

Operates as a food and beverage company.

NSRG.F

CHF 85.19

-3.9%

-25.1%

B&G Foods

US$517.7m

Manufactures, sells, and distributes a portfolio of shelf-stable and frozen foods, and household products in the United States, Canada, and Puerto Rico.

BGS

US$6.54

4.6%

-29.0%