As of 2025-06-01, the Intrinsic Value of P/F Bakkafrost (BAKKA.OL) is 337.39 NOK. This BAKKA.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 475.00 NOK, the upside of P/F Bakkafrost is -29.00%.
The range of the Intrinsic Value is 175.98 - 950.55 NOK
Based on its market price of 475.00 NOK and our intrinsic valuation, P/F Bakkafrost (BAKKA.OL) is overvalued by 29.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 175.98 - 950.55 | 337.39 | -29.0% |
| DCF (Growth 10y) | 321.72 - 1,401.07 | 547.65 | 15.3% |
| DCF (EBITDA 5y) | 250.86 - 605.63 | 398.68 | -16.1% |
| DCF (EBITDA 10y) | 369.95 - 828.82 | 557.67 | 17.4% |
| Fair Value | 58.41 - 58.41 | 58.41 | -87.70% |
| P/E | 122.60 - 415.81 | 272.43 | -42.6% |
| EV/EBITDA | 162.91 - 416.41 | 255.23 | -46.3% |
| EPV | 889.24 - 1,136.58 | 1,012.91 | 113.2% |
| DDM - Stable | 85.72 - 373.61 | 229.66 | -51.6% |
| DDM - Multi | 455.42 - 1,543.30 | 703.34 | 48.1% |
| Market Cap (mil) | 28,210.25 |
| Beta | 0.37 |
| Outstanding shares (mil) | 59.39 |
| Enterprise Value (mil) | 34,092.48 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.96% |
| Cost of Debt | 5.00% |
| WACC | 6.44% |