As of 2026-04-04, the Intrinsic Value of Borgestad ASA (BOR.OL) is 23.69 NOK. This BOR.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 16.60 NOK, the upside of Borgestad ASA is 42.70%.
The range of the Intrinsic Value is 17.41 - 33.97 NOK
Based on its market price of 16.60 NOK and our intrinsic valuation, Borgestad ASA (BOR.OL) is undervalued by 42.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 17.41 - 33.97 | 23.69 | 42.7% |
| DCF (Growth 10y) | 22.08 - 40.53 | 29.12 | 75.4% |
| DCF (EBITDA 5y) | 15.16 - 27.32 | 19.90 | 19.9% |
| DCF (EBITDA 10y) | 19.28 - 32.64 | 24.54 | 47.9% |
| Fair Value | 1.00 - 1.00 | 1.00 | -93.97% |
| P/E | 2.63 - 26.96 | 14.45 | -13.0% |
| EV/EBITDA | 9.88 - 20.82 | 15.97 | -3.8% |
| EPV | 64.69 - 93.35 | 79.02 | 376.0% |
| DDM - Stable | 1.11 - 2.59 | 1.85 | -88.9% |
| DDM - Multi | 25.70 - 36.71 | 29.72 | 79.0% |
| Market Cap (mil) | 582.00 |
| Beta | 0.12 |
| Outstanding shares (mil) | 35.06 |
| Enterprise Value (mil) | 973.56 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.30% |
| Cost of Debt | 5.00% |
| WACC | 7.50% |