As of 2025-08-02, the Intrinsic Value of Andfjord Salmon AS (ANDF.OL) is 7.70 NOK. This ANDF.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 30.60 NOK, the upside of Andfjord Salmon AS is -74.80%.
The range of the Intrinsic Value is 1.14 - 47.68 NOK
Based on its market price of 30.60 NOK and our intrinsic valuation, Andfjord Salmon AS (ANDF.OL) is overvalued by 74.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.14 - 47.68 | 7.70 | -74.8% |
| DCF (Growth 10y) | (16.69) - (63.59) | (23.31) | -176.2% |
| DCF (EBITDA 5y) | 17.82 - 31.17 | 25.53 | -16.6% |
| DCF (EBITDA 10y) | 7.35 - 17.49 | 12.97 | -57.6% |
| Fair Value | -3.67 - -3.67 | -3.67 | -111.99% |
| P/E | (3.02) - (13.43) | (8.82) | -128.8% |
| EV/EBITDA | (10.18) - 28.34 | 7.20 | -76.5% |
| EPV | (119.75) - (146.33) | (133.04) | -534.8% |
| DDM - Stable | (11.62) - (93.01) | (52.32) | -271.0% |
| DDM - Multi | (9.84) - (61.11) | (16.94) | -155.4% |
| Market Cap (mil) | 2,926.58 |
| Beta | 0.21 |
| Outstanding shares (mil) | 95.64 |
| Enterprise Value (mil) | 3,588.62 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.57% |
| Cost of Debt | 7.00% |
| WACC | 6.32% |