As of 2025-05-27, the Intrinsic Value of Awilco LNG ASA (ALNG.OL) is 11.77 NOK. This ALNG.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.42 NOK, the upside of Awilco LNG ASA is 386.50%.
The range of the Intrinsic Value is 7.75 - 18.11 NOK
Based on its market price of 2.42 NOK and our intrinsic valuation, Awilco LNG ASA (ALNG.OL) is undervalued by 386.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 7.75 - 18.11 | 11.77 | 386.5% |
| DCF (Growth 10y) | 9.34 - 19.71 | 13.39 | 453.2% |
| DCF (EBITDA 5y) | (0.25) - 2.35 | 0.74 | -69.4% |
| DCF (EBITDA 10y) | 3.37 - 6.74 | 4.74 | 96.0% |
| Fair Value | 32.61 - 32.61 | 32.61 | 1,247.42% |
| P/E | 3.50 - 6.50 | 4.43 | 83.0% |
| EV/EBITDA | (2.33) - 7.10 | 2.24 | -7.2% |
| EPV | 37.33 - 53.94 | 45.64 | 1785.8% |
| DDM - Stable | 4.82 - 13.80 | 9.31 | 284.7% |
| DDM - Multi | 4.08 - 7.72 | 5.23 | 115.9% |
| Market Cap (mil) | 320.77 |
| Beta | 0.71 |
| Outstanding shares (mil) | 132.55 |
| Enterprise Value (mil) | 2,010.37 |
| Market risk premium | 5.10% |
| Cost of Equity | 14.22% |
| Cost of Debt | 8.01% |
| WACC | 7.39% |