As of 2025-05-17, the Intrinsic Value of Fjordkraft Holding ASA (FKRFT.OL) is 35.41 NOK. This FKRFT.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 24.36 NOK, the upside of Fjordkraft Holding ASA is 45.40%.
The range of the Intrinsic Value is 25.35 - 60.48 NOK
Based on its market price of 24.36 NOK and our intrinsic valuation, Fjordkraft Holding ASA (FKRFT.OL) is undervalued by 45.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 25.35 - 60.48 | 35.41 | 45.4% |
| DCF (Growth 10y) | 28.76 - 63.98 | 38.92 | 59.8% |
| DCF (EBITDA 5y) | 10.00 - 12.79 | 11.49 | -52.8% |
| DCF (EBITDA 10y) | 15.10 - 18.59 | 16.87 | -30.8% |
| Fair Value | 26.10 - 26.10 | 26.10 | 7.15% |
| P/E | 9.40 - 18.65 | 13.67 | -43.9% |
| EV/EBITDA | 3.83 - 25.23 | 13.69 | -43.8% |
| EPV | 121.13 - 158.70 | 139.91 | 474.4% |
| DDM - Stable | 24.12 - 72.13 | 48.12 | 97.6% |
| DDM - Multi | 23.42 - 48.26 | 30.92 | 26.9% |
| Market Cap (mil) | 3,514.00 |
| Beta | 0.31 |
| Outstanding shares (mil) | 144.25 |
| Enterprise Value (mil) | 4,013.70 |
| Market risk premium | 4.74% |
| Cost of Equity | 6.92% |
| Cost of Debt | 4.25% |
| WACC | 6.24% |