As of 2025-08-08, the Intrinsic Value of Arendals Fossekompani ASA (AFK.OL) is 89.49 NOK. This AFK.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 139.00 NOK, the upside of Arendals Fossekompani ASA is -35.60%.
The range of the Intrinsic Value is 63.92 - 154.20 NOK
Based on its market price of 139.00 NOK and our intrinsic valuation, Arendals Fossekompani ASA (AFK.OL) is overvalued by 35.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 63.92 - 154.20 | 89.49 | -35.6% |
| DCF (Growth 10y) | 57.45 - 125.41 | 76.86 | -44.7% |
| DCF (EBITDA 5y) | 62.75 - 90.48 | 71.63 | -48.5% |
| DCF (EBITDA 10y) | 61.30 - 88.40 | 70.48 | -49.3% |
| Fair Value | 1,002.49 - 1,002.49 | 1,002.49 | 621.22% |
| P/E | 32.34 - 599.89 | 249.93 | 79.8% |
| EV/EBITDA | 96.58 - 208.86 | 134.93 | -2.9% |
| EPV | 264.64 - 334.11 | 299.38 | 115.4% |
| DDM - Stable | 393.56 - 1,249.84 | 821.70 | 491.2% |
| DDM - Multi | 33.61 - 82.41 | 47.68 | -65.7% |
| Market Cap (mil) | 7,784.00 |
| Beta | 0.20 |
| Outstanding shares (mil) | 56.00 |
| Enterprise Value (mil) | 7,904.00 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.51% |
| Cost of Debt | 6.90% |
| WACC | 7.90% |