As of 2025-07-04, the Intrinsic Value of Aker Solutions ASA (AKSO.OL) is 71.21 NOK. This AKSO.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 36.46 NOK, the upside of Aker Solutions ASA is 95.30%.
The range of the Intrinsic Value is 59.18 - 90.92 NOK
Based on its market price of 36.46 NOK and our intrinsic valuation, Aker Solutions ASA (AKSO.OL) is undervalued by 95.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 59.18 - 90.92 | 71.21 | 95.3% |
| DCF (Growth 10y) | 59.27 - 88.01 | 70.24 | 92.6% |
| DCF (EBITDA 5y) | 38.55 - 65.90 | 53.28 | 46.1% |
| DCF (EBITDA 10y) | 47.10 - 72.73 | 59.94 | 64.4% |
| Fair Value | 39.52 - 39.52 | 39.52 | 8.39% |
| P/E | 33.27 - 68.13 | 39.02 | 7.0% |
| EV/EBITDA | 47.71 - 389.39 | 172.76 | 373.8% |
| EPV | 181.14 - 254.47 | 217.80 | 497.4% |
| DDM - Stable | 50.74 - 106.95 | 78.85 | 116.3% |
| DDM - Multi | 58.33 - 79.76 | 66.57 | 82.6% |
| Market Cap (mil) | 17,944.52 |
| Beta | 1.09 |
| Outstanding shares (mil) | 492.17 |
| Enterprise Value (mil) | 17,654.52 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.28% |
| Cost of Debt | 4.33% |
| WACC | 8.31% |