As of 2025-08-07, the Intrinsic Value of Dampskibsselskabet Norden A/S (DNORD.CO) is 512.55 DKK. This DNORD.CO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 231.60 DKK, the upside of Dampskibsselskabet Norden A/S is 121.30%.
The range of the Intrinsic Value is 433.65 - 629.55 DKK
Based on its market price of 231.60 DKK and our intrinsic valuation, Dampskibsselskabet Norden A/S (DNORD.CO) is undervalued by 121.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 433.65 - 629.55 | 512.55 | 121.3% |
| DCF (Growth 10y) | 453.77 - 640.07 | 529.24 | 128.5% |
| DCF (EBITDA 5y) | 379.72 - 476.03 | 410.59 | 77.3% |
| DCF (EBITDA 10y) | 423.87 - 534.95 | 464.20 | 100.4% |
| Fair Value | 691.79 - 691.79 | 691.79 | 198.70% |
| P/E | 115.11 - 235.76 | 183.97 | -20.6% |
| EV/EBITDA | 257.35 - 546.67 | 368.84 | 59.3% |
| EPV | 1,526.86 - 1,972.71 | 1,749.78 | 655.5% |
| DDM - Stable | 172.27 - 320.45 | 246.36 | 6.4% |
| DDM - Multi | 245.39 - 357.99 | 291.36 | 25.8% |
| Market Cap (mil) | 7,179.60 |
| Beta | 0.45 |
| Outstanding shares (mil) | 31.00 |
| Enterprise Value (mil) | 8,631.20 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.01% |
| Cost of Debt | 5.17% |
| WACC | 8.36% |