As of 2026-04-03, the Intrinsic Value of Europris ASA (EPR.OL) is 125.03 NOK. This EPR.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 94.00 NOK, the upside of Europris ASA is 33.00%.
The range of the Intrinsic Value is 85.38 - 218.90 NOK
Based on its market price of 94.00 NOK and our intrinsic valuation, Europris ASA (EPR.OL) is undervalued by 33.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 85.38 - 218.90 | 125.03 | 33.0% |
| DCF (Growth 10y) | 86.24 - 201.04 | 120.60 | 28.3% |
| DCF (EBITDA 5y) | 39.62 - 57.27 | 46.22 | -50.8% |
| DCF (EBITDA 10y) | 53.84 - 73.80 | 61.66 | -34.4% |
| Fair Value | 24.36 - 24.36 | 24.36 | -74.08% |
| P/E | 81.83 - 92.86 | 88.82 | -5.5% |
| EV/EBITDA | 33.64 - 81.16 | 56.71 | -39.7% |
| EPV | 220.88 - 287.64 | 254.26 | 170.5% |
| DDM - Stable | 47.44 - 139.51 | 93.47 | -0.6% |
| DDM - Multi | 61.82 - 130.53 | 82.79 | -11.9% |
| Market Cap (mil) | 15,695.18 |
| Beta | 0.58 |
| Outstanding shares (mil) | 166.97 |
| Enterprise Value (mil) | 19,987.67 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.17% |
| Cost of Debt | 5.00% |
| WACC | 6.30% |