As of 2025-07-07, the Intrinsic Value of Bouvet ASA (BOUV.OL) is 90.28 NOK. This BOUV.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 79.70 NOK, the upside of Bouvet ASA is 13.30%.
The range of the Intrinsic Value is 64.79 - 158.55 NOK
Based on its market price of 79.70 NOK and our intrinsic valuation, Bouvet ASA (BOUV.OL) is undervalued by 13.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 64.79 - 158.55 | 90.28 | 13.3% |
| DCF (Growth 10y) | 82.59 - 196.17 | 113.69 | 42.7% |
| DCF (EBITDA 5y) | 64.90 - 79.38 | 70.30 | -11.8% |
| DCF (EBITDA 10y) | 80.39 - 104.41 | 89.97 | 12.9% |
| Fair Value | 64.41 - 64.41 | 64.41 | -19.19% |
| P/E | 79.50 - 91.49 | 85.55 | 7.3% |
| EV/EBITDA | 59.15 - 85.04 | 68.78 | -13.7% |
| EPV | 74.86 - 106.39 | 90.62 | 13.7% |
| DDM - Stable | 36.39 - 123.97 | 80.18 | 0.6% |
| DDM - Multi | 52.20 - 141.14 | 76.56 | -3.9% |
| Market Cap (mil) | 8,272.86 |
| Beta | 0.25 |
| Outstanding shares (mil) | 103.80 |
| Enterprise Value (mil) | 7,845.75 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.09% |
| Cost of Debt | 4.54% |
| WACC | 6.96% |