As of 2025-06-03, the Intrinsic Value of Avance Gas Holding Ltd (AGAS.OL) is 164.77 NOK. This AGAS.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.70 NOK, the upside of Avance Gas Holding Ltd is 9,592.60%.
The range of the Intrinsic Value is 123.07 - 283.66 NOK
Based on its market price of 1.70 NOK and our intrinsic valuation, Avance Gas Holding Ltd (AGAS.OL) is undervalued by 9,592.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 123.07 - 283.66 | 164.77 | 9592.6% |
| DCF (Growth 10y) | 114.83 - 238.81 | 147.82 | 8595.4% |
| DCF (EBITDA 5y) | 112.74 - 185.84 | 145.04 | 8432.0% |
| DCF (EBITDA 10y) | 111.63 - 184.39 | 140.21 | 8147.4% |
| Fair Value | 1,227.87 - 1,227.87 | 1,227.87 | 72,127.52% |
| P/E | 202.35 - 428.28 | 327.84 | 19184.5% |
| EV/EBITDA | 17.36 - 368.10 | 159.42 | 9277.5% |
| EPV | 77.44 - 183.56 | 130.50 | 7576.3% |
| DDM - Stable | 333.61 - 654.72 | 494.16 | 28968.5% |
| DDM - Multi | 95.46 - 128.96 | 108.78 | 6298.7% |
| Market Cap (mil) | 171.66 |
| Beta | 1.55 |
| Outstanding shares (mil) | 100.98 |
| Enterprise Value (mil) | -64.27 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.03% |
| Cost of Debt | 12.64% |
| WACC | 10.82% |