As of 2025-07-03, the Intrinsic Value of Borregaard ASA (BRG.OL) is 148.33 NOK. This BRG.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 199.60 NOK, the upside of Borregaard ASA is -25.70%.
The range of the Intrinsic Value is 99.46 - 280.52 NOK
Based on its market price of 199.60 NOK and our intrinsic valuation, Borregaard ASA (BRG.OL) is overvalued by 25.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 99.46 - 280.52 | 148.33 | -25.7% |
| DCF (Growth 10y) | 106.72 - 275.20 | 152.76 | -23.5% |
| DCF (EBITDA 5y) | 88.05 - 154.26 | 115.02 | -42.4% |
| DCF (EBITDA 10y) | 101.90 - 176.66 | 131.80 | -34.0% |
| Fair Value | 147.37 - 147.37 | 147.37 | -26.17% |
| P/E | 106.63 - 180.57 | 148.37 | -25.7% |
| EV/EBITDA | 138.70 - 493.76 | 272.09 | 36.3% |
| EPV | 138.53 - 209.01 | 173.77 | -12.9% |
| DDM - Stable | 69.78 - 236.02 | 152.90 | -23.4% |
| DDM - Multi | 79.82 - 202.83 | 113.75 | -43.0% |
| Market Cap (mil) | 19,960.00 |
| Beta | 0.57 |
| Outstanding shares (mil) | 100.00 |
| Enterprise Value (mil) | 22,087.00 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.05% |
| Cost of Debt | 5.00% |
| WACC | 8.49% |