As of 2025-05-16, the Intrinsic Value of Gyldendal ASA (GYL.OL) is 1,191.44 NOK. This GYL.OL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 428.00 NOK, the upside of Gyldendal ASA is 178.40%.
The range of the Intrinsic Value is 730.34 - 2,774.80 NOK
Based on its market price of 428.00 NOK and our intrinsic valuation, Gyldendal ASA (GYL.OL) is undervalued by 178.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 730.34 - 2,774.80 | 1,191.44 | 178.4% |
| DCF (Growth 10y) | 980.06 - 3,373.02 | 1,523.24 | 255.9% |
| DCF (EBITDA 5y) | 400.49 - 563.98 | 473.34 | 10.6% |
| DCF (EBITDA 10y) | 619.44 - 858.84 | 725.53 | 69.5% |
| Fair Value | 54.25 - 54.25 | 54.25 | -87.32% |
| P/E | 156.25 - 268.34 | 195.96 | -54.2% |
| EV/EBITDA | 301.79 - 613.90 | 439.61 | 2.7% |
| EPV | 5,508.86 - 7,777.73 | 6,643.28 | 1452.2% |
| DDM - Stable | 125.94 - 437.45 | 281.69 | -34.2% |
| DDM - Multi | 553.86 - 1,507.68 | 811.65 | 89.6% |
| Market Cap (mil) | 1,005.80 |
| Beta | 0.57 |
| Outstanding shares (mil) | 2.35 |
| Enterprise Value (mil) | 1,359.23 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.13% |
| Cost of Debt | 5.24% |
| WACC | 5.49% |