As of 2026-04-03, the Intrinsic Value of Crayon Group Holding ASA (CRAYN.OL) is 203.79 NOK. This CRAYN.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 144.00 NOK, the upside of Crayon Group Holding ASA is 41.50%.
The range of the Intrinsic Value is 134.62 - 427.50 NOK
Based on its market price of 144.00 NOK and our intrinsic valuation, Crayon Group Holding ASA (CRAYN.OL) is undervalued by 41.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 134.62 - 427.50 | 203.79 | 41.5% |
| DCF (Growth 10y) | 169.75 - 506.66 | 249.82 | 73.5% |
| DCF (EBITDA 5y) | 77.40 - 151.84 | 113.25 | -21.4% |
| DCF (EBITDA 10y) | 111.08 - 200.47 | 152.42 | 5.8% |
| Fair Value | 82.06 - 82.06 | 82.06 | -43.01% |
| P/E | 56.25 - 70.77 | 60.78 | -57.8% |
| EV/EBITDA | 58.24 - 138.64 | 98.87 | -31.3% |
| EPV | 150.50 - 200.28 | 175.39 | 21.8% |
| DDM - Stable | 35.99 - 145.19 | 90.59 | -37.1% |
| DDM - Multi | 51.54 - 163.72 | 78.65 | -45.4% |
| Market Cap (mil) | 12,898.08 |
| Beta | 0.62 |
| Outstanding shares (mil) | 89.57 |
| Enterprise Value (mil) | 13,289.08 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.71% |
| Cost of Debt | 7.85% |
| WACC | 7.31% |