As of 2025-06-30, the Intrinsic Value of Aker BP ASA (AKRBP.OL) is 1,113.81 NOK. This AKRBP.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 255.70 NOK, the upside of Aker BP ASA is 335.60%.
The range of the Intrinsic Value is 953.33 - 1,342.61 NOK
Based on its market price of 255.70 NOK and our intrinsic valuation, Aker BP ASA (AKRBP.OL) is undervalued by 335.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 953.33 - 1,342.61 | 1,113.81 | 335.6% |
| DCF (Growth 10y) | 1,059.57 - 1,455.60 | 1,223.79 | 378.6% |
| DCF (EBITDA 5y) | 531.51 - 652.65 | 581.80 | 127.5% |
| DCF (EBITDA 10y) | 757.52 - 913.19 | 824.72 | 222.5% |
| Fair Value | 642.82 - 642.82 | 642.82 | 151.40% |
| P/E | 147.59 - 449.97 | 251.97 | -1.5% |
| EV/EBITDA | 241.68 - 437.25 | 310.37 | 21.4% |
| EPV | 1,234.50 - 1,561.41 | 1,397.96 | 446.7% |
| DDM - Stable | 133.50 - 240.80 | 187.15 | -26.8% |
| DDM - Multi | 733.39 - 986.48 | 839.03 | 228.1% |
| Market Cap (mil) | 161,607.52 |
| Beta | 1.54 |
| Outstanding shares (mil) | 632.02 |
| Enterprise Value (mil) | 201,601.48 |
| Market risk premium | 5.10% |
| Cost of Equity | 12.05% |
| Cost of Debt | 4.25% |
| WACC | 9.12% |