As of 2025-05-03, the Intrinsic Value of Arcus ASA (ARCUS.OL) is 61.64 NOK. This ARCUS.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 50.00 NOK, the upside of Arcus ASA is 23.30%.
The range of the Intrinsic Value is 35.71 - 133.67 NOK
Based on its market price of 50.00 NOK and our intrinsic valuation, Arcus ASA (ARCUS.OL) is undervalued by 23.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 35.71 - 133.67 | 61.64 | 23.3% |
| DCF (Growth 10y) | 43.92 - 142.17 | 70.07 | 40.1% |
| DCF (EBITDA 5y) | 25.37 - 48.76 | 38.98 | -22.0% |
| DCF (EBITDA 10y) | 32.04 - 56.24 | 45.42 | -9.2% |
| Fair Value | 12.94 - 12.94 | 12.94 | -74.11% |
| P/E | 27.88 - 48.49 | 33.87 | -32.3% |
| EV/EBITDA | 25.61 - 52.33 | 44.27 | -11.5% |
| EPV | 71.95 - 99.92 | 85.93 | 71.9% |
| DDM - Stable | 26.21 - 76.76 | 51.48 | 3.0% |
| DDM - Multi | 44.37 - 88.98 | 58.03 | 16.1% |
| Market Cap (mil) | 3,401.17 |
| Beta | 0.45 |
| Outstanding shares (mil) | 68.02 |
| Enterprise Value (mil) | 5,224.06 |
| Market risk premium | 4.74% |
| Cost of Equity | 6.82% |
| Cost of Debt | 4.97% |
| WACC | 5.60% |