As of 2025-05-15, the Intrinsic Value of Asetek A/S (ASTK.OL) is 8.37 NOK. This ASTK.OL valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 6.34 NOK, the upside of Asetek A/S is 32.00%.
The range of the Intrinsic Value is 3.94 - 15.69 NOK
Based on its market price of 6.34 NOK and our intrinsic valuation, Asetek A/S (ASTK.OL) is undervalued by 32.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (34.85) - (13.19) | (17.95) | -383.1% |
| DCF (Growth 10y) | (9.21) - (17.18) | (10.98) | -273.2% |
| DCF (EBITDA 5y) | 3.94 - 15.69 | 8.37 | 32.0% |
| DCF (EBITDA 10y) | 4.87 - 20.36 | 10.63 | 67.6% |
| Fair Value | -2.39 - -2.39 | -2.39 | -137.73% |
| P/E | (9.71) - (11.19) | (10.76) | -269.6% |
| EV/EBITDA | (2.21) - 6.81 | 1.89 | -70.1% |
| EPV | (6.37) - (6.94) | (6.65) | -204.9% |
| DDM - Stable | (9.58) - (31.84) | (20.71) | -426.7% |
| DDM - Multi | (0.78) - (1.99) | (1.12) | -117.6% |
| Market Cap (mil) | 325.22 |
| Beta | 1.95 |
| Outstanding shares (mil) | 51.30 |
| Enterprise Value (mil) | 473.30 |
| Market risk premium | 4.74% |
| Cost of Equity | 8.55% |
| Cost of Debt | 5.00% |
| WACC | 6.70% |