As of 2025-08-08, the Intrinsic Value of Golden Energy Offshore Services AS (GEOS.OL) is 66.86 NOK. This GEOS.OL valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 19.35 NOK, the upside of Golden Energy Offshore Services AS is 245.50%.
The range of the Intrinsic Value is 33.58 - 138.26 NOK
Based on its market price of 19.35 NOK and our intrinsic valuation, Golden Energy Offshore Services AS (GEOS.OL) is undervalued by 245.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (45.68) - (44.99) | (45.23) | -333.8% |
| DCF (Growth 10y) | 33.58 - 138.26 | 66.86 | 245.5% |
| DCF (EBITDA 5y) | 80.10 - 195.83 | 124.38 | 542.8% |
| DCF (EBITDA 10y) | 136.44 - 330.01 | 209.09 | 980.6% |
| Fair Value | -18.25 - -18.25 | -18.25 | -194.34% |
| P/E | (19.93) - (27.75) | (24.55) | -226.9% |
| EV/EBITDA | 3.39 - 49.45 | 26.30 | 35.9% |
| EPV | (64.06) - (72.22) | (68.14) | -452.1% |
| DDM - Stable | (25.83) - (149.23) | (87.53) | -552.4% |
| DDM - Multi | (19.76) - (97.59) | (33.84) | -274.9% |
| Market Cap (mil) | 485.30 |
| Beta | 0.63 |
| Outstanding shares (mil) | 25.08 |
| Enterprise Value (mil) | 1,428.42 |
| Market risk premium | 5.10% |
| Cost of Equity | 10.05% |
| Cost of Debt | 14.16% |
| WACC | 10.72% |