As of 2025-10-15, the Intrinsic Value of Fjord1 ASA (FJORD.OL) is 31.12 NOK. This FJORD.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 51.80 NOK, the upside of Fjord1 ASA is -39.90%.
The range of the Intrinsic Value is (2.19) - 219.94 NOK
Based on its market price of 51.80 NOK and our intrinsic valuation, Fjord1 ASA (FJORD.OL) is overvalued by 39.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2.19) - 219.94 | 31.12 | -39.9% |
| DCF (Growth 10y) | 2.20 - 217.88 | 34.88 | -32.7% |
| DCF (EBITDA 5y) | 99.04 - 151.18 | 124.43 | 140.2% |
| DCF (EBITDA 10y) | 82.82 - 148.72 | 113.33 | 118.8% |
| Fair Value | 10.47 - 10.47 | 10.47 | -79.78% |
| P/E | 11.54 - 22.28 | 15.11 | -70.8% |
| EV/EBITDA | 34.45 - 111.19 | 59.89 | 15.6% |
| EPV | (41.61) - (33.71) | (37.66) | -172.7% |
| DDM - Stable | 13.94 - 53.60 | 33.77 | -34.8% |
| DDM - Multi | 16.13 - 50.46 | 24.72 | -52.3% |
| Market Cap (mil) | 5,175.32 |
| Beta | 0.56 |
| Outstanding shares (mil) | 99.91 |
| Enterprise Value (mil) | 10,767.34 |
| Market risk premium | 4.74% |
| Cost of Equity | 8.48% |
| Cost of Debt | 5.73% |
| WACC | 6.40% |